Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.34% first-year return on $70,500 initial cash invested.
-0.34%
Cash On Cash
6.67%
Cap Rate
1.08
DSCR
$3,157
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$3,177
Mortgage P&I
41%
$1,284
Property Taxes
9%
$290
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 3 Bedroom Home in Durham | $2,024 | $121 | 3 | 2.5 | 0.4 mi |
Elegant Urban Oasis | $2,777 | $166 | 3 | 2 | 0.25 mi |
Garden Retreat Near Downtown, Duke, UNC & RDU | $2,225 | $133 | 2 | 2.5 | 0.15 mi |
Brand new home 3 miles to Duke & Downtown Durham | $2,476 | $148 | 2 | 2.5 | 0.41 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