Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.94% first-year return on $213k initial cash invested.
-9.94%
Cash On Cash
2.11%
Cap Rate
0.38
DSCR
$2,387
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,387 income − $4,150 expenses = $1,763 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
33.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$213k
Downpayment
33%
$195k
Closing costs
1%
$5,910
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,387
Total Expenses
$4,150
Mortgage P&I
113%
$2,706
Property Taxes
3%
$64
Home Insurance
9%
$210
HOA
1%
$25
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$597
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fire Pit & Mountain Views: Waynesville Retreat! | $2,966 | $184 | 2 | 2 | 0.13 mi |
Cozy 2 Bd 2 Ba Condo Views Covered Parking Paved A | $5,932 | $368 | 2 | 2 | 0.7 mi |
The Lookout / Mountain Views / Charming | $3,305 | $205 | 2 | 2 | 0.75 mi |
Apple Creek Cottage-Cozy and Convenient with views | $1,886 | $117 | 3 | 2 | 0.03 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