Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $144k initial cash invested.
-13.04%
Cash On Cash
4.01%
Cap Rate
0.61
DSCR
$5,257
Rent
-$1,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,257 income − $6,825 expenses = $1,568 out of pocket
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$126k
Closing costs
1%
$6,298
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$5,257
Total Expenses
$6,825
Mortgage P&I
66%
$3,461
Property Taxes
5%
$263
Home Insurance
4%
$228
HOA
7%
$350
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,314
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1BR & LOFT/Game Room/Hot-tub/Minutes to Gatlinburg | $3,806 | $184 | 2 | 2 | 0 mi |
Spacious Cabin w/ Game Room, Hot Tub & Fireplace | $6,701 | $324 | 2 | 3 | 0.08 mi |
Spacious Mountain Cabin w/ Game Area & Hot Tub | $7,218 | $349 | 2 | 3 | 0.09 mi |
Spacious Mountain Cabin w/ Game Area & Hot Tub | $10,321 | $499 | 2 | 3 | 0.13 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