Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9% first-year return on $119k initial cash invested.
-9%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$3,166
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$454k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,820
Closing costs
1%
$4,541
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,166
Total Expenses
$4,061
Mortgage P&I
70%
$2,219
Property Taxes
5%
$155
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Red's Fishin Hole | $4,421 | $316 | 4 | 2.5 | 2.2 mi |
Lakefront family home | $6,898 | $493 | 4 | 3 | 2.17 mi |
Charming and peaceful cottage | $1,959 | $140 | 3 | 2 | 1.1 mi |
Fam & Pet Friendly Kingsport Home - 3br - Deck | $2,435 | $174 | 3 | 2 | 1.29 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