Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.47% first-year return on $146k initial cash invested.
-5.47%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$5,321
Rent
-$665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,094
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,321
Total Expenses
$5,986
Mortgage P&I
57%
$3,054
Property Taxes
3%
$158
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Dream - Spacious Home w/ Fire Pit & Patio | $6,926 | $345 | 3 | 2.5 | 0.23 mi |
Modern West Ashley Home Minutes to Downtown +Beach | $2,590 | $129 | 3 | 2.5 | 0.24 mi |
Cozy Pet-Friendly Home Minutes to Downtown! | $4,698 | $234 | 3 | 2 | 0.25 mi |
West Ashley Getaway | $4,898 | $244 | 3 | 2 | 0.28 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