Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.63% first-year return on $152k initial cash invested.
-13.63%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,572
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,113
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,572
Total Expenses
$5,303
Mortgage P&I
84%
$2,999
Property Taxes
10%
$354
Home Insurance
6%
$219
HOA
0%
$16
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Birkdale Village House with Pool Pet friendly | $4,848 | $253 | 4 | 2.5 | 1.7 mi |
4BR Huntersville Home | Sleeps 8 | Lake Norman | $5,576 | $291 | 4 | 2.5 | 1.85 mi |
The Hidden Cottage | $5,672 | $296 | 4 | 2 | 0.7 mi |
Fenced Yard Home in Huntersville! | $2,510 | $131 | 3 | 2.5 | 1.31 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