Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.03% first-year return on $77,178 initial cash invested.
-1.03%
Cash On Cash
6.08%
Cap Rate
1.04
DSCR
$2,929
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,178
Downpayment
20%
$56,360
Closing costs
1%
$2,818
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,929
Total Expenses
$2,995
Mortgage P&I
47%
$1,377
Property Taxes
4%
$113
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Maine State Of Mind ~ Comfy Retreat ~ 0.5 to Ktown | $3,775 | $214 | 3 | 2 | 1.45 mi |
Betty The Bungalow ~ 1.5mi to DT Ktown | $3,652 | $207 | 3 | 1.5 | 1.68 mi |
The Kozy Kannapolis, Near Downtown & Attractions | $3,528 | $200 | 3 | 3 | 1.41 mi |
Huge Peaceful Lodge, Near Raceway & Mall, Pets OK! | $3,352 | $190 | 3 | 3 | 1.59 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