Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13% first-year return on $83,148 initial cash invested.
-13%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$2,297
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,297
Total Expenses
$3,198
Mortgage P&I
74%
$1,698
Property Taxes
13%
$309
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monthly 2BR, Firepit, Fenced Yard, Workspace | $2,204 | $105 | 2 | 1 | 0.1 mi |
Cozy Cottage Minutes to Downtown Greenville | $2,980 | $142 | 2 | 1 | 0.46 mi |
Happy Place | $4,072 | $194 | 2 | 2 | 0.62 mi |
Cozy Cottage 3 Minutes to Downtown Greenville! | $1,952 | $93 | 1 | 1 | 0.15 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