Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.49% first-year return on $76,554 initial cash invested.
-7.49%
Cash On Cash
4.69%
Cap Rate
0.76
DSCR
$2,551
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,551 income − $3,029 expenses = $478 out of pocket
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,554
Downpayment
20%
$61,480
Closing costs
1%
$3,074
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,551
Total Expenses
$3,029
Mortgage P&I
62%
$1,577
Property Taxes
4%
$99
Home Insurance
4%
$110
HOA
1%
$18
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunset Creek-Pets Welcome, Motorcycle Friendly | $2,393 | $138 | 2 | 2 | 0.03 mi |
Cozy Stream True Log Cabin w/ Hot Tub Near SMNP | $3,450 | $199 | 2 | 2 | 0.05 mi |
Bluejay's Nest-Maggie Valley | $2,306 | $133 | 2 | 2 | 0.12 mi |
Easy Access Cottage | Pet-Friendly| Maggie Valley | $2,323 | $134 | 2 | 2 | 0.13 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