Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.94% first-year return on $253k initial cash invested.
-23.94%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$2,511
Rent
-$5,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1146k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$253k
Downpayment
20%
$229k
Closing costs
1%
$11,455
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,511
Total Expenses
$7,549
Mortgage P&I
225%
$5,654
Property Taxes
11%
$270
Home Insurance
17%
$420
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rena's Serenity | $1,629 | $119 | 2 | 2 | 2.22 mi |
Secluded Home in Peaceful Setting, near Siler City | $1,355 | $99 | 3 | 2 | 2.77 mi |
Cozy Home Too • Easy Hwy Access · 3BR · Sleeps 6 | $3,244 | $237 | 3 | 2 | 3.51 mi |
Cozy Stay · Quiet Area · Work-Friendly · 3BR | $3,203 | $234 | 3 | 2 | 3.53 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