Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.82% first-year return on $108k initial cash invested.
-6.82%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$3,252
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,252
Total Expenses
$3,865
Mortgage P&I
61%
$1,968
Property Taxes
6%
$196
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy farmhouse right outside the city. Perfect for a getaway with big groups. | $9,965 | $504 | 4 | 2 | 0.76 mi |
Charming Lake Charles Home w/ Patio & Grill | $2,432 | $123 | 3 | 2.5 | 1.59 mi |
Cozy South LC Home near Casinos | $3,262 | $165 | 3 | 2 | 0.07 mi |
Lake Charles Mobile Home near Casinos | $1,977 | $100 | 3 | 2 | 0.43 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