Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $181k initial cash invested.
-21.24%
Cash On Cash
1.02%
Cap Rate
0.18
DSCR
$2,518
Rent
-$3,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,518
Total Expenses
$5,717
Mortgage P&I
149%
$3,759
Property Taxes
19%
$477
Home Insurance
11%
$271
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Enchanting spacious and comfortable newly renovated house near Chapel Hill. | $3,066 | $280 | 3 | 3 | 3.44 mi |
Peaceful, Private Woodland Lot, 9 Minutes to UNC/Downtown Chapel Hill | $2,902 | $265 | 3 | 2 | 2.88 mi |
Southern Front Porch, Newly Renovated, Comfortable | $2,146 | $196 | 3 | 2.5 | 3.53 mi |
Dome Hideaway on 5 Acres-close to Carbarro & CH | $2,102 | $192 | 3 | 2 | 2.41 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