Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.37% first-year return on $58,782 initial cash invested.
-5.37%
Cash On Cash
4.54%
Cap Rate
0.79
DSCR
$1,684
Rent
-$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$1,684
Total Expenses
$1,947
Mortgage P&I
55%
$931
Property Taxes
8%
$129
Home Insurance
5%
$79
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
relax cozy house sauna hot tub private deck | $2,661 | $162 | 3 | 2 | 0.24 mi |
Towel City Hidden Gem | $1,396 | $85 | 2 | 2 | 0.5 mi |
Millie the Mill House | $2,119 | $129 | 2 | 1 | 0.66 mi |
Downtown Kannapolis Gem – Modern 2BR - 2Bath Home | $1,807 | $110 | 2 | 2 | 0.65 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