• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
127 Bellamy Rd, Asheville, NC 28806
$375,0003 beds • 2 baths • 1350 sqft

This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $78,750 initial cash invested.

Cash On Cash
-7.98%
Cap Rate
5.1%
Rent
$2,464
Cashflow
-$524
Rent Confidence:  High
Annual
$29,568
Median
$2,395
Avg
$2,465
Samples
25
Financing

Purchase Price  $375k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $78,750
Downpayment  20% $75,000
Closing costs  1% $3,750
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,464
Total Expenses  $2,988
Mortgage P&I  81% $1,996
Property Taxes  7% $166
Home Insurance  5% $131
HOA  2% $55
PManagement  10% $246
CapEx  5% $123
Vacancy  6% $148
Maintenance  5% $123
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
112 Guinevere Ct$23003213502.5 mi
216 Dellwood St$28003213342.4 mi
3100 Pace Ln$21003213372.6 mi
47 City Cove Ln$29503211601.3 mi
57 City Cv Ln$29503211591.3 mi
6313 Westover Dr$21003211701.4 mi
745 Oak Hill Dr$24003211621.6 mi
8142 Logan Ave$23003214382.8 mi
94 Florida Pl$21003212002.1 mi
1046 Mitchell Ave$25003214872.5 mi
1159 Johnston Blvd$23003212322.6 mi
1253 Nancy St$25003211081.5 mi
1358 Nancy St$25003211041.5 mi
1461 Sevier St$320032.513562.9 mi
1561 Haywood Rd$12003212002.8 mi
1665 Montview Dr$22953215082.9 mi
17210 Gdn Cv Ln$245032.514002.7 mi
1896 Louisiana Ave$23953216022.4 mi
1918 Laurel Loop$27003211002.1 mi
2012 Revonda Dr$239532.514242.8 mi
217A Woodfin Ave$239532.512722.8 mi
2250 Deaver St$360032.514602.6 mi
23212 Garden Cv, Unit Upper$239532.514582.6 mi
2484 Green Oak Rd$240032.514542.8 mi
2568 Rash Rd$239531.512422.7 mi

Projections