Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $198k initial cash invested.
-16.3%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$4,706
Rent
-$2,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,706
Total Expenses
$7,391
Mortgage P&I
86%
$4,055
Property Taxes
16%
$746
Home Insurance
6%
$290
HOA
1%
$42
Property Management
15%
$706
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,176
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy retreat close to both UNC and Duke | $5,617 | $342 | 4 | 3 | 1.05 mi |
Updated, Cozy and Family-Friendly | $4,172 | $254 | 4 | 3 | 1.2 mi |
5 Bed/2 Bath MidCentury Home Near Stadium/Downtown | $4,106 | $250 | 5 | 2 | 2.07 mi |
Charming Waterfront Home Mins to UNC | $6,127 | $373 | 4 | 3 | 2.24 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