Unlock all features! Tap here to upgrade
14242 Sarah Ann Stephens Dr, Huntersville, NC 28078
4 beds • 5 baths • 5084 sqft
$1,635,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.13% first-year return on $367k initial cash invested.
-7.13%
Cash On Cash
4.7%
Cap Rate
0.8
DSCR
$14,078
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$367k
Downpayment
20%
$327k
Closing costs
1%
$16,351
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$14,078
Total Expenses
$16,260
Mortgage P&I
57%
$8,023
Property Taxes
5%
$734
Home Insurance
4%
$595
HOA
1%
$150
Property Management
15%
$2,112
CapEx
4%
$563
Vacancy
0%
$0
Maintenance
4%
$563
Other
25%
$3,520
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Wellness Haven | South Lake Norman | $7,074 | $408 | 4 | 4 | 1.72 mi |
Pool • Hot Tub • Game Room • Private Dock | $22,972 | $1,325 | 5 | 5.5 | 1.68 mi |
Private Dock, Boat Ramp, Saltwater Pool & Fire Pit | $29,370 | $1,694 | 5 | 5.5 | 3.72 mi |
Dock Holiday by AvantStay | Custom Home + New Dock | $12,812 | $739 | 5 | 3.5 | 2.77 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