Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.65% first-year return on $174k initial cash invested.
-19.65%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$2,879
Rent
-$2,852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,879
Total Expenses
$5,731
Mortgage P&I
125%
$3,609
Property Taxes
12%
$346
Home Insurance
9%
$266
HOA
4%
$128
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tranquil Dog- Friendly Riverfront Home with WIFI | $4,055 | $303 | 3 | 3 | 0.83 mi |
South Asheville Serenity | $3,787 | $283 | 3 | 2.5 | 2.2 mi |
Flat, fenced backyard minutes to DT & the Outdoors | $3,346 | $250 | 3 | 2 | 1.52 mi |
Spacious Arden Main House:Games, Firepit & Dog Run | $3,734 | $279 | 3 | 2 | 1.58 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