Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $75,462 initial cash invested.
-7.84%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$2,396
Rent
-$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $2,889 expenses = $493 out of pocket
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,462
Downpayment
20%
$60,440
Closing costs
1%
$3,022
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,396
Total Expenses
$2,889
Mortgage P&I
64%
$1,533
Property Taxes
4%
$96
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bluejay's Nest-Maggie Valley | $2,351 | $138 | 2 | 2 | 0.04 mi |
Creek, hot tubs, dog run, accessible, horseshoes | $2,538 | $149 | 2 | 2 | 0.04 mi |
Suite Serenity / Pet Friendly / Views | $3,509 | $206 | 2 | 2 | 0.05 mi |
Easy Access Cottage | Pet-Friendly| Maggie Valley. | $2,265 | $133 | 2 | 2 | 0.08 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