Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.04% first-year return on $65,229 initial cash invested.
-3.04%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$2,324
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,324
Total Expenses
$2,489
Mortgage P&I
49%
$1,143
Property Taxes
7%
$151
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Posh Pinecone Travel Home Upper Level Only | $1,392 | $88 | 3 | 2 | 2.12 mi |
Greensboro Near UNCG, Hospital | $886 | $56 | 3 | 1.5 | 1.72 mi |
Cozy Home in Central Location, Gboro & High Point! | $2,467 | $156 | 3 | 2 | 1.26 mi |
Family-Friendly | Cozy + Renovated + Eco-clean | $2,562 | $162 | 3 | 2 | 2.03 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