Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $188k initial cash invested.
-15.2%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$4,748
Rent
-$2,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$779k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$156k
Closing costs
1%
$7,787
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,748
Total Expenses
$7,123
Mortgage P&I
80%
$3,777
Property Taxes
13%
$616
Home Insurance
6%
$271
HOA
4%
$180
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Waterfront Home Mins to UNC | $6,224 | $359 | 4 | 3 | 3.37 mi |
Large, private home on forested lot in Chapel Hill | $4,976 | $287 | 4 | 3 | 2.15 mi |
Spacious House Walkable to UNC | $11,599 | $669 | 4 | 3 | 2.31 mi |
Trotter Tranquil Family Oasis | $8,201 | $473 | 4 | 3 | 3.21 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