Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.05% first-year return on $195k initial cash invested.
-2.05%
Cash On Cash
5.99%
Cap Rate
1
DSCR
$8,038
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$163k
Closing costs
1%
$8,155
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,038
Total Expenses
$8,372
Mortgage P&I
51%
$4,086
Property Taxes
2%
$132
Home Insurance
4%
$294
HOA
0%
$0
Property Management
15%
$1,206
CapEx
4%
$322
Vacancy
0%
$0
Maintenance
4%
$322
Other
25%
$2,010
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Kiawah Exclusives | 239 Glen Abbey | $7,655 | $572 | 4 | 3 | 3.6 mi |
Johns Island Home with lots of outside space | $5,407 | $404 | 4 | 2 | 2.35 mi |
Peaceful woodsy home w/ pool near golf & tennis | $4,202 | $314 | 4 | 3 | 3.26 mi |
Popular location in Atlantic Beach, community pool | $11,229 | $839 | 4 | 3 | 3.71 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