Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.44% first-year return on $197k initial cash invested.
-13.44%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$5,620
Rent
-$2,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,230
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,620
Total Expenses
$7,825
Mortgage P&I
71%
$3,992
Property Taxes
15%
$831
Home Insurance
5%
$298
HOA
0%
$6
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,405
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Ranch Home Retreat on 4 Acre Land near UNC/Duke | $7,835 | $460 | 5 | 4 | 1.42 mi |
Downtown Cool Creekside Living. | $5,723 | $336 | 4 | 4.5 | 2.16 mi |
Carrboro Farmer's Mkt 4 bdrm quiet' family home | $2,197 | $129 | 4 | 3 | 1.95 mi |
4 Min. to UNC | 7 Min-Carrboro | En-Suite Bathroom | $6,881 | $404 | 5 | 5 | 2.03 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