Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.74% first-year return on $129k initial cash invested.
-4.74%
Cash On Cash
4.76%
Cap Rate
0.86
DSCR
$4,356
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,356
Total Expenses
$4,866
Mortgage P&I
53%
$2,320
Property Taxes
6%
$257
Home Insurance
4%
$175
HOA
1%
$24
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,089
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5K Sq Ft Amenity Filled Modern Home 5 miles To DT! | $4,406 | $213 | 4 | 2.5 | 0.2 mi |
4 bedroom w/ shuffleboard table - 12 min to DWTN | $8,170 | $395 | 4 | 3 | 0.39 mi |
West Trinity Bungalow | $3,764 | $182 | 3 | 2 | 0.2 mi |
Nashville Rodeo House | $7,529 | $364 | 3 | 2 | 0.58 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