Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $145k initial cash invested.
-8.89%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$4,577
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,773
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,577
Total Expenses
$5,653
Mortgage P&I
62%
$2,821
Property Taxes
9%
$425
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Historic Oakwood 4 Bedroom Duplex | $6,048 | $337 | 4 | 2 | 0.66 mi |
Kid Friendly Homey Urban Getaway (Car if desired) | $5,994 | $334 | 4 | 2.5 | 0.22 mi |
Historic Home| Downton Raleigh | New Renovated | $5,097 | $284 | 4 | 3 | 0.1 mi |
The City Charmer-Dwtn/Pets, Mordecai, Restaurants | $4,074 | $227 | 3 | 2 | 0.14 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