Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.2% first-year return on $95,490 initial cash invested.
-4.2%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$3,366
Rent
-$334
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,366
Total Expenses
$3,700
Mortgage P&I
54%
$1,832
Property Taxes
4%
$122
Home Insurance
4%
$129
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
‼️3BR Lakefront in Nashville w/ BBQ & Hot Tub | $3,176 | $180 | 3 | 2 | 1 mi |
Cozy 3BR Escape | King Bed + Workspace + Back Deck | $3,299 | $187 | 3 | 2 | 1.02 mi |
3 bedroom ranch on the pond, close to Downtown & Old Hickory Lake. Pool. | $5,063 | $287 | 3 | 2 | 1.12 mi |
3BR tranquil dog-friendly retreat with deck & W/D | $3,264 | $185 | 3 | 2 | 1.12 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