Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.95% first-year return on $118k initial cash invested.
-5.95%
Cash On Cash
4.43%
Cap Rate
0.79
DSCR
$3,398
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,398
Total Expenses
$3,985
Mortgage P&I
62%
$2,113
Property Taxes
2%
$82
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire House! 4 King Bdrms, Hot Tub, Fenced Yard | $4,687 | $321 | 4 | 3 | 0.92 mi |
Tfp's Gold package for you after you look book. | $3,504 | $240 | 3 | 2.5 | 0.57 mi |
Rocky Top Refuge - by Volunteer Villas | $3,124 | $214 | 3 | 2.5 | 1.75 mi |
In the HEART of Knoxville! 3BR/2BA - Sleeps 10 | $3,723 | $255 | 3 | 2 | 2.21 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