Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.63% first-year return on $128k initial cash invested.
-10.63%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$3,457
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,180
Closing costs
1%
$4,959
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,457
Total Expenses
$4,592
Mortgage P&I
71%
$2,439
Property Taxes
10%
$333
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 Bedroom Immaculate & Stylish Home in Quiet Area | $7,586 | $430 | 5 | 2.5 | 0.4 mi |
Central & Spacious Townhome in Greensboro! | $3,652 | $207 | 3 | 2.5 | 0.5 mi |
Relaxing Vacation/ business 5 min PTI Airport | $6,086 | $345 | 4 | 2.5 | 0.72 mi |
Stylish Serenity Townhouse in Greensboro | $3,123 | $177 | 3 | 2.5 | 0.59 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