Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.52% first-year return on $167k initial cash invested.
-14.52%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$4,069
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,787
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,069
Total Expenses
$6,084
Mortgage P&I
82%
$3,350
Property Taxes
10%
$388
Home Insurance
7%
$268
HOA
3%
$125
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Memphian Manor - Your Private Estate | $11,060 | $808 | 5 | 4.5 | 5.92 mi |
King BED - SAUNA & GYM - Luxury Oasis | $3,956 | $289 | 5 | 3 | 5.84 mi |
Gorgeous & Comfortable 5-bedroom, New Home in Collierville | $2,601 | $190 | 5 | 3 | 4.82 mi |
5BR/ 3BA Charming - Cordova | $1,848 | $135 | 5 | 3 | 6.49 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality