Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $264k initial cash invested.
-18.31%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$4,437
Rent
-$4,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,437 income − $8,460 expenses = $4,023 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
$4,437
Total Expenses
$8,460
Mortgage P&I
130%
$5,759
Property Taxes
4%
$162
Home Insurance
9%
$410
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Mountain Cabin near Junebug & Biltmore | $4,685 | $302 | 3 | 3.5 | 1.81 mi |
Heated Pool + Hot Tub • Asheville Spa Retreat | $6,314 | $407 | 3 | 3 | 1.59 mi |
Heated Pool + Hot Tub + Cold Plunge • Asheville Spa Retreat • Gallery House | $6,376 | $411 | 3 | 3 | 1.59 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