Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.59% first-year return on $147k initial cash invested.
-9.59%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$4,559
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,559
Total Expenses
$5,730
Mortgage P&I
62%
$2,847
Property Taxes
9%
$390
Home Insurance
5%
$205
HOA
2%
$100
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely Kentucky Home with many amenities. | $5,530 | $404 | 4 | 2.5 | 0.97 mi |
SuperHost ~ Adjoining Condos with 4 Master Suites! | $3,559 | $260 | 4 | 4 | 1.76 mi |
Luxurious Corporate/Derby Rental | $4,777 | $349 | 3 | 2.5 | 0.91 mi |
Louisville Retreat w/ Deck ~ 11 Mi to Downtown! | $3,107 | $227 | 3 | 2.5 | 1.83 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