Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.52% first-year return on $408k initial cash invested.
4.52%
Cash On Cash
7.52%
Cap Rate
1.27
DSCR
$22,770
Rent
$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1828k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$366k
Closing costs
1%
$18,282
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$22,770
Total Expenses
$21,233
Mortgage P&I
40%
$9,005
Property Taxes
2%
$516
Home Insurance
3%
$663
HOA
1%
$119
Property Management
15%
$3,416
CapEx
4%
$911
Vacancy
0%
$0
Maintenance
4%
$911
Other
25%
$5,692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Luxury Modern Retreat on Lake Norman | $19,778 | $1,275 | 4 | 6 | 2.03 mi |
Hogan Crest w/Heated Pool & Optional Boat Rental | $24,463 | $1,577 | 4 | 5.5 | 1.08 mi |
Hogan Crest | $27,007 | $1,741 | 4 | 5.5 | 1.15 mi |
Paradise Peninsula | AvantStay | Waterfront + View | $19,778 | $1,275 | 5 | 5.5 | 1.47 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