Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $53,166 initial cash invested.
-11.26%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$1,546
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,166
Downpayment
20%
$44,920
Closing costs
1%
$2,246
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$1,546
Total Expenses
$2,045
Mortgage P&I
71%
$1,105
Property Taxes
5%
$72
Home Insurance
8%
$126
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Secluded forest retreat near Biltmore and Downtown | $3,480 | $176 | 1 | 1 | 0.5 mi |
Woodland Urban Oasis near Downtown | $2,768 | $140 | 1 | 1 | 0.72 mi |
Peaceful Cottage tucked away in Asheville | $2,214 | $112 | 1 | 1 | 0.27 mi |
Wooded Studio & Deck-Close to Biltmore & Breweries | $2,353 | $119 | 1 | 1 | 0.32 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