Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.69% first-year return on $123k initial cash invested.
-9.69%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$3,418
Rent
-$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$4,410
Mortgage P&I
71%
$2,439
Property Taxes
5%
$155
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nature Creek + close to downtown/airport! | $4,143 | $227 | 3 | 2 | 0.7 mi |
The Drummond: ADA-Friendly Family Escape, Patio | $5,238 | $287 | 3 | 2.5 | 0.6 mi |
Nashville palace the home away from home. | $3,541 | $194 | 3 | 1 | 0.7 mi |
Quaint Nashville Home! | $5,402 | $296 | 4 | 2 | 0.68 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