Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $115k initial cash invested.
-8.47%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$3,640
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$4,454
Mortgage P&I
62%
$2,274
Property Taxes
4%
$134
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Fox’s Den at The Gray Dove -Cottage on 3 Acres | $3,191 | $172 | 3 | 2 | 1.15 mi |
Ooltewah Cabin w/ Grill, Pool Table & Porch! | $4,267 | $230 | 3 | 2 | 1.34 mi |
The INN at The Gray Dove, a 1920’s farmhouse. | $3,099 | $167 | 3 | 2 | 1.5 mi |
Creekfront Cabin Near Chattanooga w/ Hot Tub! | $4,286 | $231 | 2 | 2 | 1.45 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