Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.06% first-year return on $168k initial cash invested.
-20.06%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$3,027
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$138k
Closing costs
1%
$6,880
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,027
Total Expenses
$5,844
Mortgage P&I
111%
$3,361
Property Taxes
24%
$734
Home Insurance
8%
$245
HOA
2%
$51
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Retreat Near Durham | Fire Pit & Grill | $5,021 | $262 | 5 | 3.5 | 1.16 mi |
Wooded home near downtown Durham | $3,200 | $167 | 3 | 2.5 | 2.55 mi |
Spacious Retreat Near Duke & UNC | $3,890 | $203 | 3 | 2 | 2.06 mi |
Retreat in RTP | 3 bed 2.5 bath | $2,683 | $140 | 3 | 2.5 | 3.33 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