Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.6% first-year return on $117k initial cash invested.
-11.6%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$2,968
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,968
Total Expenses
$4,099
Mortgage P&I
73%
$2,179
Property Taxes
10%
$304
Home Insurance
5%
$158
HOA
1%
$33
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Just Like Home | $2,847 | $156 | 4 | 2.5 | 0.26 mi |
Spacious 4BR Suburban Retreat w/ Fenced Yard | $3,157 | $173 | 4 | 2.5 | 0.32 mi |
Northeast Raleigh home w/Fenced Backyard | $2,646 | $145 | 3 | 2.5 | 0.75 mi |
Mr. Joe's Poolside Paradise | $3,431 | $188 | 3 | 2 | 0.34 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