Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.26% first-year return on $78,081 initial cash invested.
1.26%
Cash On Cash
6.77%
Cap Rate
1.16
DSCR
$3,377
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,377
Total Expenses
$3,295
Mortgage P&I
41%
$1,397
Property Taxes
5%
$176
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub & Fire Pit Oasis | 3 miles to Downtown | $4,212 | $227 | 3 | 1 | 0.11 mi |
Chic ranch close to DT Raleigh - starts at $3.5k/m | $7,552 | $407 | 3 | 1 | 0.46 mi |
Cute ranch with king bed close to dtown Raleigh | $3,507 | $189 | 3 | 1 | 0.49 mi |
Raleigh and RTP convenience | 3bd / 1 ba | $2,486 | $134 | 3 | 1 | 0.52 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