Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.89% first-year return on $117k initial cash invested.
-9.89%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,534
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,140
Closing costs
1%
$4,407
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,534
Total Expenses
$4,495
Mortgage P&I
62%
$2,179
Property Taxes
12%
$424
Home Insurance
5%
$163
HOA
1%
$33
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Beautiful 4 BR Home near Hospitals & Downtown | $5,097 | $399 | 4 | 3 | 2.27 mi |
Hot Tub Haven - 5 Mins to WFU | $4,931 | $386 | 4 | 2.5 | 2.98 mi |
Majestic Getaway near Wake Forest University | $4,050 | $317 | 4 | 3 | 2.77 mi |
Urban Retreat near Wake Forest & Downtown WS | $3,270 | $256 | 4 | 2 | 0.66 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