Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.43% first-year return on $78,900 initial cash invested.
4.43%
Cash On Cash
7.75%
Cap Rate
1.31
DSCR
$3,873
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,873
Total Expenses
$3,582
Mortgage P&I
37%
$1,428
Property Taxes
5%
$193
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming townhouse in historic Wilmington | $6,474 | $313 | 3 | 2 | 0.49 mi |
Welcome to Little Italy's Brickhouse Cove! | $2,854 | $138 | 3 | 2 | 0.69 mi |
Wilmington, Quaint Townhouse near everything! | $2,441 | $118 | 3 | 1.5 | 0.26 mi |
Wilmington Vacation Rental < 2 Mi to Downtown! | $3,103 | $150 | 3 | 2.5 | 0.52 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