Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.69% first-year return on $124k initial cash invested.
-1.69%
Cash On Cash
6%
Cap Rate
1.01
DSCR
$5,248
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$478k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,500
Closing costs
1%
$4,775
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,248
Total Expenses
$5,423
Mortgage P&I
45%
$2,352
Property Taxes
7%
$360
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Have It All on the East Coast-The Hawthorne House! | $4,812 | $226 | 4 | 2.5 | 2.43 mi |
Modern Wilmington Retreat | FREE Parking | $6,175 | $290 | 4 | 2 | 4.14 mi |
Hummingbird House | 4 BR | Stylish & Pet-friendly | $2,725 | $128 | 4 | 3 | 3.92 mi |
Spacious 4BR | 4B Townhouse • Sleeps 8+ • Near Dow | $7,814 | $367 | 4 | 3.5 | 4.69 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