REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
43 Selwyn Rd, Asheville, NC 28806
$349,000 • 2 beds • 2 baths • 878 sqft
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $73,290 initial cash invested.
Cash On Cash
-13.26%
Cap Rate
3.91%
Rent
$1,750
Signal: High
Cashflow
-$810
Financing
Purchase Price $349k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $73,290
Downpayment $69,800
Closing costs $3,490
Rehab $0
Furnishing $0
Cashflow
Total Income $1,750
Total Expenses $2,560
Mortgage P&I $1,858
Property Taxes $124
Home Insurance $122
PManagement $175
CapEx $88
Vacancy $105
Maintenance $88
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1849 Old Haywood Rd | $1750 | 2 | 2 | 819 | 1.5 mi |
| 2 | 34 Selwyn Rd, Apt B | $1750 | 2 | 1.5 | 1000 | 0.1 mi |
| 3 | 8 Bear Creek Dr | $2095 | 2 | 2 | 950 | 2.8 mi |
| 4 | 27 Plemmons St | $2100 | 2 | 1 | 850 | 0.7 mi |
| 5 | 130 Warren Haynes Dr | $2100 | 2 | 1 | 884 | 1.3 mi |
| 6 | 4406 Marble Way | $1895 | 2 | 2 | 1127 | 1.1 mi |
| 7 | 648 Sand Hill Rd | $1750 | 2 | 2 | 1123 | 1.5 mi |
| 8 | 4103 Marble Way | $1650 | 2 | 2 | 1.1 mi | |
| 9 | 3903 Florham Pl | $1750 | 2 | 2 | 1176 | 1.1 mi |
| 10 | 150 Fairfax Ave | $1700 | 2 | 2 | 800 | 3.7 mi |
| 11 | 4105 Marble Way | $1695 | 2 | 2 | 1176 | 1.1 mi |
| 12 | 77 Trotter Pl | $1700 | 2 | 2 | 1040 | 2.8 mi |
| 13 | 11 Friendly Holw, Unit Friendly | $1990 | 2 | 1.5 | 950 | 2.7 mi |
| 14 | 25 Nevada Ave, Unit 201 | $2200 | 2 | 2 | 960 | 4.2 mi |
| 15 | 102 Middlemont Ave | $2700 | 2 | 1 | 875 | 2.7 mi |
| 16 | 37 Shadowlawn Drivetop Level | $1400 | 2 | 1 | 910 | 2.3 mi |
| 17 | 200 Vista Lake Dr, Apt 201 | $1600 | 2 | 2 | 1049 | 3.4 mi |
| 18 | 38 Huffman Rd | $1950 | 2 | 1 | 890 | 2.8 mi |
| 19 | 117 Moody Ave Unit B | $1800 | 2 | 1 | 818 | 2.1 mi |
| 20 | 17 Morris St | $2250 | 2 | 2 | 1100 | 3.4 mi |
| 21 | 131 Moody Ave Unit B | $1700 | 2 | 1 | 800 | 2.1 mi |
| 22 | 20 Rosemary Rd | $1775 | 2 | 1 | 821 | 2.5 mi |
| 23 | 117 Moody Ave Unit A | $1800 | 2 | 1 | 970 | 2.1 mi |
| 24 | 356 Deaverview Rd | $1695 | 2 | 2 | 2.8 mi | |
| 25 | 89 Vermont Ave, Apt 4 | $1750 | 2 | 1 | 900 | 3.5 mi |