Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $73,845 initial cash invested.
-11.15%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$1,880
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,845
Downpayment
20%
$58,900
Closing costs
1%
$2,945
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$1,880
Total Expenses
$2,566
Mortgage P&I
76%
$1,427
Property Taxes
8%
$146
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden gem in heart of Old Metairie 2 bed/2 bath | $2,708 | $106 | 2 | 2 | 0.41 mi |
Spider-Man Pool, NOLA Airport | $1,763 | $69 | 2 | 2 | 0.47 mi |
8 Mi to Dtwn New Orleans! Newly Renovated Home | $2,274 | $89 | 2 | 2 | 0.53 mi |
Cozy, comfy, convenient condo | $1,789 | $70 | 2 | 2 | 0.54 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