Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.33% first-year return on $73,020 initial cash invested.
-0.33%
Cash On Cash
6.31%
Cap Rate
1.08
DSCR
$2,959
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,959
Total Expenses
$2,979
Mortgage P&I
43%
$1,280
Property Taxes
6%
$187
Home Insurance
3%
$92
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR/2BA Gem | Quiet Gastonia Stay | New Everything | $2,971 | $148 | 3 | 2 | 0.18 mi |
Gastonia Family Home < 20 Mi to Crowders Mtn | $3,112 | $155 | 2 | 2 | 0.81 mi |
Bright & Modern Home 12 Miles from CLT | $2,329 | $116 | 3 | 2 | 2.03 mi |
Luxury New Construction w/ fireplace office & deck | $4,296 | $214 | 3 | 2 | 1.84 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