Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.75% first-year return on $128k initial cash invested.
-11.75%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$3,338
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,280
Closing costs
1%
$4,964
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,338
Total Expenses
$4,594
Mortgage P&I
73%
$2,445
Property Taxes
9%
$300
Home Insurance
6%
$186
HOA
2%
$60
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Huntersville Home | Sleeps 8 | Lake Norman | $4,868 | $291 | 4 | 2.5 | 1.77 mi |
Green Manor Farms | $8,883 | $531 | 4 | 3.5 | 2.1 mi |
The Hidden Cottage | $4,952 | $296 | 4 | 2 | 0.88 mi |
Luxe 3BR Townhome: Sleeps 6 | $1,857 | $111 | 3 | 3 | 2.02 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