Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.47% first-year return on $264k initial cash invested.
-21.47%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,100
Rent
-$4,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $7,819 expenses = $4,719 out of pocket
Investment Breakdown
|
Purchase Price
$1170k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$264k
Downpayment
20%
$234k
Closing costs
1%
$11,700
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$7,819
Mortgage P&I
186%
$5,759
Property Taxes
5%
$162
Home Insurance
13%
$410
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury stay: Gallery House by IROX w/hot tub,Mountain Views | $8,031 | $574 | 3 | 5 | 1.59 mi |
Beautiful Mountain Cabin near Junebug & Biltmore | $4,295 | $307 | 3 | 3.5 | 1.81 mi |
Pastoral/Mtn. Beauty 12 Min. to Downtown Asheville | $3,526 | $252 | 4 | 4 | 1.43 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