Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.74% first-year return on $144k initial cash invested.
-7.74%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$5,406
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,406
Total Expenses
$6,334
Mortgage P&I
55%
$2,990
Property Taxes
10%
$539
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Uptown Charm by TheRealNOLA - Live Like locals! | $8,374 | $483 | 3 | 2 | 0.1 mi |
Hip Uptown Shotgun | Parking, Steps to Magazine St | $5,357 | $309 | 3 | 2 | 0.12 mi |
Great Historic Home on Magazine Street | $6,224 | $359 | 3 | 2 | 0.13 mi |
Fabulous Location Historic Home on Magazine St. | $6,831 | $394 | 3 | 2 | 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