Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.25% first-year return on $78,579 initial cash invested.
4.25%
Cash On Cash
7.92%
Cap Rate
1.32
DSCR
$3,464
Rent
$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,464 income − $3,186 expenses = $278 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
$3,464
Total Expenses
$3,186
Mortgage P&I
38%
$1,299
Property Taxes
4%
$132
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2BR / 2 BA - Stroll Coffee, Bakery & Wine Bar! | $4,498 | $159 | 2 | 2 | 0.1 mi |
2 BR / 1 BA - Stroll Coffee, Bakery & Wine Bar! | $4,187 | $148 | 2 | 1 | 0.11 mi |
Cute! 3BR house near DT Raleigh | $2,942 | $104 | 3 | 1.5 | 0.67 mi |
3 bedroom house only 12 mins to downtown Raleigh | $2,489 | $88 | 3 | 2 | 0.4 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