Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.52% first-year return on $146k initial cash invested.
-14.52%
Cash On Cash
2.68%
Cap Rate
0.46
DSCR
$3,502
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,502
Total Expenses
$5,270
Mortgage P&I
85%
$2,992
Property Taxes
10%
$336
Home Insurance
6%
$214
HOA
1%
$47
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Happy & Chill in West Nashville! | $5,238 | $246 | 3 | 3.5 | 1.67 mi |
Vintage Style Townhome 3Bed w/Pool 6 Month or More | $3,172 | $149 | 3 | 2 | 0.5 mi |
Red Door Ranch + Fenced Backyard! | $6,068 | $285 | 3 | 2 | 1.26 mi |
Hows Manor - Historical Luxury Farmhouse - 1840 | $9,390 | $441 | 3 | 4.5 | 2.2 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