Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $149k initial cash invested.
-15.76%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$3,055
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,055
Total Expenses
$5,014
Mortgage P&I
100%
$3,062
Property Taxes
9%
$267
Home Insurance
7%
$219
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Escape 10 Min to UNC | $2,964 | $174 | 3 | 2 | 1.89 mi |
Charming 4-Bedroom Retreat Near UNC | $3,952 | $232 | 4 | 2 | 1.3 mi |
Pup-Friendly Cute 4BR House on 7 Acres-Mins to UNC | $2,913 | $171 | 4 | 2 | 1.48 mi |
Kids Essentials, Packnplay, Near UNC, walk to Golf | $3,662 | $215 | 4 | 2 | 1.86 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