Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $326k initial cash invested.
-16.74%
Cash On Cash
2.36%
Cap Rate
0.4
DSCR
$7,058
Rent
-$4,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$287k
Closing costs
1%
$14,372
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$7,058
Total Expenses
$11,603
Mortgage P&I
100%
$7,093
Property Taxes
7%
$502
Home Insurance
7%
$525
HOA
1%
$96
Property Management
15%
$1,059
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,764
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Whiskey Sunsets: Lakefront Luxury with Hot Tub | $12,307 | $1,156 | 5 | 4.5 | 0.61 mi |
Fantastic Lake Front Home w Hot Tub, Firepit, Ping | $5,727 | $538 | 4 | 3.5 | 0.57 mi |
Lake Norman Retreat w/ Dock ~ 1 Mi to Marina! | $3,928 | $369 | 3 | 3 | 0.51 mi |
Waddell Waters w/Optional Boat Rental | $10,145 | $953 | 3 | 4.5 | 0.53 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