Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.14% first-year return on $74,790 initial cash invested.
-10.14%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$2,331
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,331
Total Expenses
$2,963
Mortgage P&I
63%
$1,460
Property Taxes
12%
$279
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private - Pet Friendly - 3bd Home in South Durham | $3,969 | $174 | 3 | 1.5 | 0.25 mi |
single family house close to Duke/UNC/NCCU 4 rent | $1,323 | $58 | 2 | 1 | 0.07 mi |
Durham Retreat Among the Trees | $2,601 | $114 | 2 | 1 | 0.51 mi |
Hyacinth House | $4,243 | $186 | 3 | 2 | 0.45 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