Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.26% first-year return on $249k initial cash invested.
-22.26%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,222
Rent
-$4,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$7,840
Mortgage P&I
168%
$5,418
Property Taxes
15%
$490
Home Insurance
12%
$385
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Duke Forest Escape| 3BR, 6 Beds, Huge Back Patio! | $4,509 | $218 | 3 | 2 | 1.72 mi |
Elegant Home | 3 min Duke | 6 min Downtown | $5,667 | $274 | 3 | 2 | 2.06 mi |
Duke Forest Zen Treehouse - pool table, decks | $4,344 | $210 | 3 | 2.5 | 0.71 mi |
Renovated 3bd/3bath 5 min from Duke! | $3,620 | $175 | 3 | 3 | 1.76 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