Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.62% first-year return on $595k initial cash invested.
-27.62%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$4,943
Rent
-$13,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2747k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$595k
Downpayment
20%
$549k
Closing costs
1%
$27,468
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,943
Total Expenses
$18,632
Mortgage P&I
274%
$13,530
Property Taxes
34%
$1,684
Home Insurance
21%
$1,045
HOA
0%
$0
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
UNC Spring Sports Stay | Walk to Franklin St | $7,716 | $453 | 3 | 3 | 1.24 mi |
Chapel Hill Roots - Northside Historic Home | $6,847 | $402 | 3 | 3 | 1.55 mi |
Townhouse in Chapel Hill | $5,025 | $295 | 3 | 3.5 | 1.38 mi |
The Homestead | King Suite & Patio Theater | $5,485 | $322 | 3 | 2.5 | 2.18 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