Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.26% first-year return on $95,469 initial cash invested.
-4.26%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$3,422
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,469
Downpayment
20%
$73,780
Closing costs
1%
$3,689
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$3,761
Mortgage P&I
53%
$1,809
Property Taxes
5%
$178
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 King bed 2 Bath*AZALEAS* Downtown Summerville | $6,947 | $251 | 2 | 2 | 0.29 mi |
Heart of Summerville 4bds/2baths | $5,287 | $191 | 4 | 2 | 0.53 mi |
Suites Ville at Main Street | $3,266 | $118 | 4 | 3 | 0.23 mi |
30+Day Super Clean Cottage NO Smoking NO Pets | $2,408 | $87 | 2 | 1 | 0.3 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