Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.42% first-year return on $161k initial cash invested.
-17.42%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$2,984
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,523
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,984
Total Expenses
$5,321
Mortgage P&I
107%
$3,182
Property Taxes
16%
$488
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Groovy Hidden Gem w/Park 2 min Walk | $3,179 | $209 | 4 | 2 | 0.39 mi |
3BR, 2 Bath, 30-Day - In the Heart of St. Matthews | $1,551 | $102 | 3 | 2 | 0.63 mi |
Beautiful home, great area! | $4,943 | $325 | 3 | 2 | 0.72 mi |
Bright & Modern 5BR Retreat in Louisville | $3,239 | $213 | 5 | 2.5 | 0.32 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