Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $105k initial cash invested.
-6.16%
Cash On Cash
4.75%
Cap Rate
0.81
DSCR
$3,890
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,880
Closing costs
1%
$4,144
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$4,429
Mortgage P&I
52%
$2,025
Property Taxes
9%
$335
Home Insurance
4%
$149
HOA
1%
$52
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Getaway | $3,841 | $207 | 3 | 2.5 | 0.61 mi |
Cary Ranch close to Raleigh, Apex, 9mi RDU airport | $4,880 | $263 | 3 | 2 | 0.24 mi |
Stylish & Spacious House~ Family Neighborhood~CARY | $3,692 | $199 | 4 | 2.5 | 0.62 mi |
Cozy Home in the heart of Cary near NCSU UNC DUKE | $3,748 | $202 | 4 | 2.5 | 0.7 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