Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $316k initial cash invested.
-21.56%
Cash On Cash
0.96%
Cap Rate
0.17
DSCR
$4,464
Rent
-$5,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1390k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$316k
Downpayment
20%
$278k
Closing costs
1%
$13,896
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,464
Total Expenses
$10,139
Mortgage P&I
148%
$6,608
Property Taxes
22%
$967
Home Insurance
9%
$420
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Durham's Modern Retreat: Farm House & Guest House | $6,792 | $385 | 4 | 4.5 | 1.68 mi |
The Terra Haus - 4BR Modern Boho Retreat | $5,928 | $336 | 4 | 3.5 | 1.4 mi |
Modern Farm Home Retreat Near Downtown Durham | $5,786 | $328 | 3 | 3.5 | 1.67 mi |
Spacious 4BR House Steps from Downtown Durham | $4,940 | $280 | 4 | 4 | 1.96 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