Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $129k initial cash invested.
-14.88%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,395
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,272
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,395
Total Expenses
$4,991
Mortgage P&I
76%
$2,577
Property Taxes
17%
$592
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$849
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious midtown house w electric charging | $3,240 | $201 | 3 | 3 | 0.53 mi |
Retro Memphis Game House! Mini Golf, Fire Pit! | $5,159 | $320 | 3 | 2.5 | 0.5 mi |
Firepit•Pool•Music•Family-Friendly | $6,078 | $377 | 3 | 2.5 | 0.6 mi |
Pied-à-terre in Overton Square | $3,273 | $203 | 3 | 2.5 | 0.61 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