Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $162k initial cash invested.
-16.6%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$3,043
Rent
-$2,239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,043
Total Expenses
$5,282
Mortgage P&I
110%
$3,338
Property Taxes
8%
$243
Home Insurance
8%
$240
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House on a hill | $4,073 | $248 | 3 | 2 | 2.32 mi |
Cozy 3 Bed/2 Bath House in Lake Wylie area | $2,743 | $167 | 3 | 2 | 1.54 mi |
The Chic Farmhouse, A Boutique Farm Stay | $3,975 | $242 | 3 | 1 | 3.5 mi |
Cozy Cottage near Lake Wylie & Charlotte NC. | $3,006 | $183 | 3 | 2 | 3.64 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