Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.91% first-year return on $203k initial cash invested.
-8.91%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$6,974
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,974
Total Expenses
$8,477
Mortgage P&I
61%
$4,268
Property Taxes
8%
$563
Home Insurance
4%
$298
HOA
0%
$0
Property Management
15%
$1,046
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning renovated historic home with in-law apt | $9,759 | $465 | 4 | 5 | 1.46 mi |
Luxury historic home with in-law apt | $9,193 | $438 | 4 | 5 | 1.66 mi |
Comfortable Large House in Beautiful Gastonia Area | $5,268 | $251 | 4 | 3 | 0.92 mi |
Holly Hill.. 3-bedroom home in Historic Gastonia private yard 20min to Airport | $4,848 | $231 | 3 | 3 | 1.74 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