Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.36% first-year return on $202k initial cash invested.
-14.36%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,736
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,736
Total Expenses
$7,157
Mortgage P&I
90%
$4,254
Property Taxes
3%
$134
Home Insurance
6%
$297
HOA
4%
$200
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Battery Retreat Deepwater Dock & Pool | $7,458 | $613 | 4 | 4 | 0.21 mi |
Spacious House near Parris Island and Downtown | $3,589 | $295 | 4 | 3 | 1.84 mi |
NEW! The White House - Close to Parris Island | $6,473 | $532 | 4 | 3 | 1.93 mi |
Royal Marine Retreat - Pet Friendly - Close to PI | $4,319 | $355 | 4 | 3 | 2.22 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