Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.45% first-year return on $113k initial cash invested.
-1.45%
Cash On Cash
5.71%
Cap Rate
1.01
DSCR
$4,108
Rent
-$136
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
$113k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,108
Total Expenses
$4,244
Mortgage P&I
51%
$2,113
Property Taxes
0%
$2
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SoKno Waterfront Condo~Mins to Downtown~ Sleeps 6 | $2,698 | $181 | 3 | 2 | 0.35 mi |
Knox Hideaway - 2.3 miles to Market Square! | $6,066 | $407 | 3 | 2 | 0.36 mi |
Rivertowne Escape | Downtown Knoxville | $4,009 | $269 | 3 | 2 | 0.36 mi |
Urban Mountain House Near Downtown+UT | $5,380 | $361 | 3 | 2 | 0.41 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