Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $133k initial cash invested.
-10.35%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$3,878
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,206
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,878
Total Expenses
$5,028
Mortgage P&I
67%
$2,588
Property Taxes
10%
$392
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Spacious Townhome * King Bed *Long Term Stays | $3,252 | $162 | 4 | 2.5 | 0.13 mi |
★ Radiant Retreat ★ King Bed ★ Long Term Stays ★ | $4,738 | $236 | 4 | 2.5 | 0.2 mi |
2 Mi to Duke University: Townhome in Durham! | $3,694 | $184 | 3 | 3 | 0.68 mi |
*CozyTownhome*King Bed* | $4,858 | $242 | 4 | 2.5 | 0.16 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