Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $271k initial cash invested.
-15.36%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$6,637
Rent
-$3,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$236k
Closing costs
1%
$11,775
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,637
Total Expenses
$10,109
Mortgage P&I
87%
$5,800
Property Taxes
9%
$567
Home Insurance
6%
$429
HOA
2%
$128
Property Management
15%
$996
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,659
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Arden Retreat: Home+Tiny Home w/Hot Tub & Firepit! | $7,528 | $467 | 4 | 3 | 1.42 mi |
Tranquil Dog- Friendly Riverfront Home with WIFI | $4,885 | $303 | 3 | 3 | 0.63 mi |
Asheville-Mountain Views | Close to Everything 2 | $3,676 | $228 | 4 | 3 | 1.21 mi |
The Asheville Chalet | Sleeps 18 | AVL 15 minutes | $11,349 | $704 | 5 | 3 | 1.7 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