Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.25% first-year return on $94,419 initial cash invested.
-8.25%
Cash On Cash
3.9%
Cap Rate
0.69
DSCR
$2,632
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,419
Downpayment
20%
$72,780
Closing costs
1%
$3,639
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$3,281
Mortgage P&I
66%
$1,728
Property Taxes
6%
$159
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
West End Home - 3 Bed/2 Bath | $2,359 | $141 | 3 | 2 | 0.28 mi |
The Westward | 3BR 2BA | 5 min from DT Greenville | $2,693 | $161 | 3 | 2 | 0.4 mi |
West Village Modern Sanctuary | $2,827 | $169 | 3 | 2 | 0.49 mi |
~Cozy Artsy~Home in West GVL + Pet Friendly + Desk | $2,543 | $152 | 3 | 2 | 0.55 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