Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.97% first-year return on $99,402 initial cash invested.
-13.97%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$2,323
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,402
Downpayment
20%
$83,240
Closing costs
1%
$4,162
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,323
Total Expenses
$3,480
Mortgage P&I
88%
$2,048
Property Taxes
7%
$168
Home Insurance
6%
$149
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Olive House w/Wet Room Near Asheville & Biltmore - Clean and Pup-friendly! | $3,203 | $195 | 2 | 2 | 0.5 mi |
Luxe Loft - cozy, clean and serene! | $2,053 | $125 | 2 | 1 | 0.6 mi |
AVL Daisy Cottage | $2,037 | $124 | 2 | 1 | 0.41 mi |
BluRidge Mountain Farm home 10 min town Bicycl Rte | $1,889 | $115 | 2 | 1 | 0.54 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