• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
10 Shenandoah Rd, Asheville, NC 28805
$289,0002 beds • 2 baths • 848 sqft

This property looks like a bad Long-Term investment with a projected -9.57% first-year return on $60,690 initial cash invested.

Cash On Cash
-9.57%
Cap Rate
4.71%
Rent
$1,624
Cashflow
-$484
Rent Confidence:  High
Annual
$19,488
Median
$1,600
Avg
$1,627
Samples
25
Financing

Purchase Price  $289k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $60,690
Downpayment  20% $57,800
Closing costs  1% $2,890
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,624
Total Expenses  $2,108
Mortgage P&I  95% $1,538
Property Taxes  3% $48
Home Insurance  6% $101
PManagement  10% $162
CapEx  5% $81
Vacancy  6% $97
Maintenance  5% $81
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14 Snelson-sne Ln, Lot 4$1300229240.3 mi
23A Gash Farm Rd$1400228341.4 mi
3116-2 Arnold Rd$1550229120.9 mi
42B Gash Farm Rd$1400229561.4 mi
517 Grassy Park Dr$995219000.5 mi
6305 Stevens Ln$1800217870.5 mi
7307 Stevens Ln$1625217840.5 mi
8303 Stevens Ln$1800217840.5 mi
9309 Stevens Ln$1800217810.5 mi
10102 Parkway Vista Dr$19502211800.5 mi
11144 Maxwell Rd, # A$1995218551.7 mi
12107 Eastville Rd$1900221.3 mi
1317-1 Howards Row Pl$1600221.3 mi
14162 New Salem Rd$1100227503.7 mi
1520 Willow Ct$1395221.7 mi
16431 Governors View Rd$1800218642.4 mi
1745 Browndale Rd$1500217681.4 mi
1884 Oteen Church Rd$2100217761.6 mi
191 Overton Way, # 04BE301$1506229504.6 mi
201 Overton Way, # 02BE101$1556229504.6 mi
211 Overton Way, # 09BE105$1556229504.6 mi
2251 Maple Dr$1800218503.5 mi
2390 Pershing Rd$1895218383.4 mi
243 Double Oaks Dr, # B$1850218002.7 mi
25688 Upper Grassy Branch Ext$1500223.1 mi

Projections