Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.53% first-year return on $153k initial cash invested.
-3.53%
Cash On Cash
5.49%
Cap Rate
0.93
DSCR
$6,159
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$122k
Closing costs
1%
$6,124
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,159
Total Expenses
$6,608
Mortgage P&I
49%
$3,005
Property Taxes
6%
$354
Home Insurance
4%
$219
HOA
1%
$74
Property Management
15%
$924
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,540
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Wellness Haven | South Lake Norman | $6,916 | $406 | 4 | 4 | 1.64 mi |
Loft at LKN- Private Dock, Hot Tub, Fire Pit | $8,874 | $521 | 3 | 3 | 1.58 mi |
Huntersville House near 2 Lakes and Charlotte! 3BR | $2,964 | $174 | 3 | 2.5 | 1.5 mi |
Blissful Lake Views + Hot Tub + Pool Table | $7,324 | $430 | 3 | 2.5 | 1.6 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