Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.92% first-year return on $78,579 initial cash invested.
16.92%
Cash On Cash
12.05%
Cap Rate
2.01
DSCR
$5,056
Rent
$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,056 income − $3,948 expenses = $1,108 cash flow
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$5,056
Total Expenses
$3,948
Mortgage P&I
26%
$1,299
Property Taxes
3%
$132
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,264
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute! 3BR house near DT Raleigh | $3,547 | $119 | 3 | 1.5 | 0.67 mi |
3 bedroom house only 12 mins to downtown Raleigh | $2,862 | $96 | 3 | 2 | 0.4 mi |
Rustic Retreat mins from Raleigh | $4,412 | $148 | 3 | 1 | 0.51 mi |
The Oasis - salt water pool is Open! | $2,951 | $99 | 1 | 1 | 0.72 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