Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.95% first-year return on $111k initial cash invested.
6.95%
Cash On Cash
8.5%
Cap Rate
1.4
DSCR
$6,123
Rent
$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,123 income − $5,482 expenses = $641 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,123
Total Expenses
$5,482
Mortgage P&I
37%
$2,240
Property Taxes
2%
$138
Home Insurance
3%
$157
HOA
0%
$8
Property Management
15%
$918
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,531
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
AVL Creek Side Cabin: Hot Tub, Firepit, Game Room! | $7,838 | $353 | 3 | 3.5 | 1.49 mi |
Pet-Friendly Canton Cabin w/ Porch + Grill! | $5,662 | $255 | 3 | 3 | 0.45 mi |
Close to Asheville, Spacious | Mtn Views | HotTub! | $7,327 | $330 | 4 | 3.5 | 1.71 mi |
Luxe Mountain Escape by 5 Seasons Homestays | $4,952 | $223 | 4 | 3 | 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