Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.79% first-year return on $91,668 initial cash invested.
-10.79%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$2,441
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,441 income − $3,265 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,668
Downpayment
20%
$70,160
Closing costs
1%
$3,508
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$3,265
Mortgage P&I
73%
$1,772
Property Taxes
3%
$85
Home Insurance
5%
$128
HOA
4%
$108
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunsets and Moonshine | $3,005 | $247 | 3 | 2 | 0.14 mi |
Mountain Lure | Mnt View, Hot Tub, Sleeps 8 | $2,981 | $245 | 3 | 2 | 0.04 mi |
Sunset Vista |Amazing Mnt View, Hot Tub, Game Room | $4,465 | $367 | 3 | 2.5 | 0.15 mi |
Charming 2-bedroom gatehouse in mountains of Bryson City near the Lake. | $2,920 | $240 | 2 | 1 | 0.49 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