Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $165k initial cash invested.
-13.62%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$4,015
Rent
-$1,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$7,004
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,015
Total Expenses
$5,889
Mortgage P&I
85%
$3,422
Property Taxes
7%
$285
Home Insurance
6%
$254
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Apex Escape | $5,991 | $294 | 3 | 2.5 | 0.33 mi |
Spacious 3-bedroom home close to Raleigh | $3,933 | $193 | 3 | 2.5 | 0.36 mi |
Knight Play Golf retreat home with Jetted tub | $3,770 | $185 | 3 | 2.5 | 2.17 mi |
3br/2ba Updated Ranch~ Apex~Close to Holly Springs | $4,769 | $234 | 3 | 2 | 1.01 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