Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.19% first-year return on $75,498 initial cash invested.
2.19%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$3,404
Rent
$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,498
Downpayment
20%
$54,760
Closing costs
1%
$2,738
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,404
Total Expenses
$3,266
Mortgage P&I
40%
$1,361
Property Taxes
5%
$156
Home Insurance
3%
$96
HOA
1%
$19
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet, Private Charlotte Getaway | $2,301 | $124 | 3 | 2 | 1.78 mi |
Quaint Townhouse in CLT | $2,393 | $129 | 3 | 2.5 | 0.73 mi |
Small Town Charm near Charlotte | $1,837 | $99 | 3 | 1 | 2.16 mi |
Fully Updated 3 BR Ranch Escape—Near USNWC/Airport | $3,228 | $174 | 3 | 2 | 0.43 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