Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $195k initial cash invested.
-10.6%
Cash On Cash
3.63%
Cap Rate
0.62
DSCR
$5,961
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$195k
Downpayment
20%
$162k
Closing costs
1%
$8,120
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,961
Total Expenses
$7,679
Mortgage P&I
66%
$3,938
Property Taxes
10%
$592
Home Insurance
5%
$289
HOA
0%
$0
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,490
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe Retreat Steps to NC State & Village District | $7,560 | $478 | 4 | 3 | 1.54 mi |
Clark House | $4,713 | $298 | 4 | 2.5 | 1.41 mi |
Uptown Cottage In The Woods | $5,915 | $374 | 4 | 3.5 | 1.46 mi |
Fun Filled Luxury • Chic 4BR • Lenovo • Fairgound | $6,643 | $420 | 4 | 2.5 | 2.04 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