Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.87% first-year return on $81,876 initial cash invested.
-3.87%
Cash On Cash
5.22%
Cap Rate
0.88
DSCR
$2,685
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,876
Downpayment
20%
$55,120
Closing costs
1%
$2,756
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,685
Total Expenses
$2,949
Mortgage P&I
51%
$1,356
Property Taxes
7%
$175
Home Insurance
4%
$98
HOA
1%
$32
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
LunaZul: Modern 4BR Holiday Retreat w/Fire Pit GSO | $3,145 | $220 | 4 | 2.5 | 0.7 mi |
LAST MIN DEAL | Quiet 2 Kings/1 Queen, Fire Pit | $2,459 | $172 | 3 | 2.5 | 0.85 mi |
Elegant 3 Bedroom Near Downtown | $2,888 | $202 | 3 | 2 | 1.25 mi |
12 minutes to Wet N Wild Water Park Greensboro, NC | $2,731 | $191 | 3 | 2 | 1.63 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