Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.16% first-year return on $176k initial cash invested.
-12.16%
Cash On Cash
4.06%
Cap Rate
0.62
DSCR
$5,737
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,737 income − $7,519 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$150k
Closing costs
1%
$7,516
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,737
Total Expenses
$7,519
Mortgage P&I
71%
$4,096
Property Taxes
5%
$296
Home Insurance
4%
$245
HOA
2%
$129
Property Management
15%
$861
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,434
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blue Ridge Pkwy View & Deck: Brevard Home! | $6,902 | $372 | 3 | 3 | 2.12 mi |
Coyote Lodge at Deerwoode Reserve | $15,066 | $812 | 4 | 4.5 | 2.14 mi |
Lovely WNC Mountain View~ Cozy, Classic, Convenient. | $6,420 | $346 | 3 | 3.5 | 1.68 mi |
Whispering Falls, Private Waterfall! Hot Tub! | $7,978 | $430 | 4 | 3 | 1.22 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