Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.37% first-year return on $103k initial cash invested.
-0.37%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$3,371
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $3,403 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,200
Closing costs
1%
$4,060
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$3,403
Mortgage P&I
61%
$2,049
Property Taxes
2%
$83
Home Insurance
5%
$158
HOA
0%
$0
Property Management
0%
$0
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chillin Time | $3,731 | $223 | 2 | 2.5 | 0.69 mi |
Green Haven - Near Deep Creek & National Park | $3,212 | $192 | 3 | 3 | 0.34 mi |
Buffalo Hollow | $4,299 | $257 | 2 | 2 | 0.4 mi |
The Little Gem of Bryson City | $4,065 | $243 | 3 | 2.5 | 0.41 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