Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $166k initial cash invested.
-14.55%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$4,697
Rent
-$2,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$141k
Closing costs
1%
$7,047
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,697
Total Expenses
$6,709
Mortgage P&I
75%
$3,534
Property Taxes
14%
$661
Home Insurance
6%
$259
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Magazine St. Retreat | Outdoor Balcony + Parking | $5,892 | $334 | 3 | 2 | 0.09 mi |
Uptown double near shopping, restaurants and bars! | $2,576 | $146 | 3 | 2 | 0.1 mi |
Uptown half-double near Magazine St shopping | $2,276 | $129 | 3 | 2 | 0.1 mi |
Elegance on Magazine St., as seen on HGTV | $6,386 | $362 | 3 | 2 | 0.16 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