Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $162k initial cash invested.
-14.88%
Cash On Cash
2.2%
Cap Rate
0.4
DSCR
$3,387
Rent
-$2,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
5.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,856
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$5,395
Mortgage P&I
92%
$3,128
Property Taxes
12%
$397
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$847
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Park Road Park - Near Quail Hollow Golf | $3,553 | $198 | 3 | 2 | 0.57 mi |
Mid-Century Gem Southpark | $3,625 | $202 | 3 | 2.5 | 0.13 mi |
Charming 3 Bedroom A-Frame South Park/South End | $3,410 | $190 | 3 | 1.5 | 0.74 mi |
3BR Townhome near SouthPark w/ Balcony, BBQ & WiFi | $3,212 | $179 | 3 | 3 | 0.66 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