Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.85% first-year return on $102k initial cash invested.
-18.85%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$1,708
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $3,315 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,708
Total Expenses
$3,315
Mortgage P&I
131%
$2,230
Property Taxes
7%
$116
Home Insurance
9%
$150
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$427
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blue Ridge Hidden Gem: Cozy PetFree Cabin | $2,102 | $216 | 2 | 2 | 0.02 mi |
Bluebird Bliss Cabin | $1,820 | $187 | 2 | 1 | 0.19 mi |
YOUR mountain experience in this luxurious amenity galore cabin in the woods! | $1,956 | $201 | 2 | 2 | 0.37 mi |
Family friendly cabin w/ shallow creek + flat yard | $2,609 | $268 | 2 | 2 | 0.67 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