Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.54% first-year return on $63,150 initial cash invested.
-1.54%
Cash On Cash
6.32%
Cap Rate
1.02
DSCR
$2,473
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,473
Total Expenses
$2,554
Mortgage P&I
45%
$1,115
Property Taxes
7%
$177
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
"Kennarda" in Winston-Salem, North Carolina | $1,482 | $87 | 3 | 1.5 | 1.74 mi |
Little House off Reynolda Road | $1,380 | $81 | 2 | 1 | 1.2 mi |
Renovated 4 Bed House - 27106 | $2,368 | $139 | 4 | 3 | 2.08 mi |
Modern Peaceful Retreat | $3,679 | $216 | 3 | 2 | 2.24 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