Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.72% first-year return on $97,800 initial cash invested.
-1.72%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$3,733
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,800
Downpayment
20%
$76,000
Closing costs
1%
$3,800
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,733
Total Expenses
$3,873
Mortgage P&I
50%
$1,871
Property Taxes
2%
$78
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gigi's House | $5,612 | $246 | 3 | 2 | 0.09 mi |
Nice 3bd Townhouse in West Knox! | $3,057 | $134 | 3 | 2 | 0.75 mi |
Cross Creek TownHome B | $2,692 | $118 | 3 | 1.5 | 0.64 mi |
Perfect Cedar Bluff Private Getaway Near Downtown! | $4,289 | $188 | 4 | 2 | 0.39 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