Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.22% first-year return on $229k initial cash invested.
-20.22%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$2,993
Rent
-$3,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,993 income − $6,850 expenses = $3,857 out of pocket
Investment Breakdown
|
Purchase Price
$1005k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$229k
Downpayment
20%
$201k
Closing costs
1%
$10,045
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,993
Total Expenses
$6,850
Mortgage P&I
165%
$4,934
Property Taxes
1%
$20
Home Insurance
12%
$357
HOA
3%
$102
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Light-filled home near Asheville w/ a country feel | $1,941 | $145 | 3 | 3 | 1.48 mi |
Smoky Mountains Leicester Home w/ Deck! | $2,382 | $178 | 3 | 2 | 0.39 mi |
Endless View | Pets, Game Room & Mountain View! | $4,309 | $322 | 3 | 3 | 1.28 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