Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.8% first-year return on $188k initial cash invested.
-10.8%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$5,197
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,790
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,197
Total Expenses
$6,885
Mortgage P&I
75%
$3,903
Property Taxes
4%
$214
Home Insurance
5%
$273
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,299
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub, Screened Porch and Fenced Yard | $4,922 | $279 | 4 | 3 | 0.4 mi |
High-End New Build | Folly & DT w/ Hot Tub | $8,697 | $493 | 4 | 3.5 | 0.45 mi |
Bright cozy condo close to beach and downtown | $1,517 | $86 | 3 | 2.5 | 0.57 mi |
James Island Oasis, Mins from Beach, Pet Friendly | $5,575 | $316 | 3 | 2 | 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