Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $206k initial cash invested.
-18.37%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$3,837
Rent
-$3,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$173k
Closing costs
1%
$8,654
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,837
Total Expenses
$6,987
Mortgage P&I
110%
$4,228
Property Taxes
14%
$538
Home Insurance
8%
$313
HOA
2%
$67
Property Management
15%
$576
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fenced In|Pets OK|By DT Apex|King Bed|EV Charger | $5,079 | $283 | 4 | 3 | 1.88 mi |
Modern Cabin Oasis - 2 Acre Property ! | $5,240 | $292 | 4 | 2 | 0.96 mi |
Apex Five Bedroom Family House-Yard | $3,805 | $212 | 5 | 3 | 2.15 mi |
Luxury Townhome|Heart of Apex|King Bed| Workspace | $2,189 | $122 | 3 | 3.5 | 0.94 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