Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6% first-year return on $91,815 initial cash invested.
-6%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$3,225
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,815
Downpayment
20%
$70,300
Closing costs
1%
$3,515
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,225
Total Expenses
$3,684
Mortgage P&I
54%
$1,731
Property Taxes
9%
$274
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from home between Wilmington/Newark | $4,618 | $208 | 3 | 2 | 2.57 mi |
Pike Creek Premier Properties | $3,553 | $160 | 3 | 2 | 2.94 mi |
Modern Wilmington Retreat | FREE Parking | $6,439 | $290 | 4 | 2 | 3.38 mi |
Have It All on the East Coast-The Hawthorne House! | $5,018 | $226 | 4 | 2.5 | 3.43 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality