Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.81% first-year return on $233k initial cash invested.
-18.81%
Cash On Cash
1.24%
Cap Rate
0.23
DSCR
$3,534
Rent
-$3,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$994k
Downpayment
20.0%
Interest Rate
5.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$233k
Downpayment
20%
$199k
Closing costs
1%
$9,941
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,534
Total Expenses
$7,183
Mortgage P&I
128%
$4,536
Property Taxes
16%
$581
Home Insurance
10%
$359
HOA
0%
$11
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Center City Getaway—Centrally located in CLT! | $3,083 | $181 | 3 | 2.5 | 0.63 mi |
Nature-filled 3 bedroom bungalow near center City | $2,248 | $132 | 3 | 2 | 0.52 mi |
Luxury Stay Near Downtown | $3,424 | $201 | 3 | 2 | 0.6 mi |
Yellow House - 3 Bed, Private yard, parking | $4,412 | $259 | 3 | 2 | 0.67 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