Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.83% first-year return on $101k initial cash invested.
-1.83%
Cash On Cash
6.01%
Cap Rate
0.99
DSCR
$3,423
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $3,577 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$84,900
Closing costs
1%
$4,245
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,423
Total Expenses
$3,577
Mortgage P&I
63%
$2,142
Property Taxes
3%
$95
Home Insurance
5%
$157
HOA
2%
$53
Property Management
0%
$0
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Incredible Views & Location/Private/Hot Tub/Wi-Fi | $4,575 | $235 | 2 | 2 | 0.39 mi |
Grandview Cabin | $4,633 | $238 | 2 | 2 | 0.35 mi |
Amazing views! Minutes to white water rafting and Bryson City | $4,458 | $229 | 2 | 2 | 0.47 mi |
Hot Tub, Fire Pit & Mtn Views: Bryson City Escape | $3,932 | $202 | 2 | 2 | 0.59 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