Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $171k initial cash invested.
-15.17%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$3,688
Rent
-$2,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,688
Total Expenses
$5,850
Mortgage P&I
92%
$3,399
Property Taxes
12%
$428
Home Insurance
7%
$252
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 4BR/2.5Ba 5 mins to Downtown Cary | $4,901 | $212 | 4 | 2.5 | 0.41 mi |
Stylish Cary Home-Dogs ok-Game RM-Fire Pit, King | $3,999 | $173 | 4 | 2 | 0.13 mi |
4BR Cape Cod Charm • Walk to Cary Shops & Parks | $3,791 | $164 | 4 | 2 | 0.57 mi |
Cary/Raleigh-5 RM-2 K.Beds-2 Living RM-Fenced Yard | $5,178 | $224 | 5 | 3 | 0.61 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