Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $202k initial cash invested.
-18.71%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$3,665
Rent
-$3,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,491
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,665
Total Expenses
$6,820
Mortgage P&I
113%
$4,148
Property Taxes
15%
$540
Home Insurance
8%
$306
HOA
2%
$66
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fenced In|Pets OK|By DT Apex|King Bed|EV Charger | $4,993 | $283 | 4 | 3 | 1.52 mi |
Modern Cabin Oasis - 2 Acre Property ! | $5,151 | $292 | 4 | 2 | 0.91 mi |
2,300 Sqft 2 Story Home With 3 Bedrooms 21/2 Bathrooms in Apex North Carolina | $5,275 | $299 | 3 | 2.5 | 0.85 mi |
Luxury Townhome|Heart of Apex|King Bed| Workspace | $2,152 | $122 | 3 | 3.5 | 0.86 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