Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.72% first-year return on $85,500 initial cash invested.
-4.72%
Cash On Cash
5.45%
Cap Rate
0.88
DSCR
$3,232
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,568 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,232
Total Expenses
$3,568
Mortgage P&I
56%
$1,796
Property Taxes
3%
$99
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Howell House | $2,738 | $150 | 2 | 1 | 0.54 mi |
Home w/ Yard: 8 Mi to French Broad River Park | $2,957 | $162 | 2 | 2 | 0.29 mi |
Cozy home on private road with free cancellation | $0 | $0 | 2 | 2 | 0.4 mi |
Home w/ Yard: 8 Mi to French Broad River Park | $3,413 | $187 | 2 | 2 | 0.29 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