Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $192k initial cash invested.
-19.54%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$3,085
Rent
-$3,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,003
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,085
Total Expenses
$6,213
Mortgage P&I
127%
$3,923
Property Taxes
13%
$388
Home Insurance
9%
$289
HOA
4%
$133
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Retreat - Piano, Firepit, Peloton - 30 min t | $4,804 | $243 | 4 | 3 | 3.15 mi |
Chapel Hill, Gated and golf comm | $3,223 | $163 | 3 | 3 | 0.67 mi |
Large Comfy and Peaceful 3BR Near UNC #PorchLife | $3,163 | $160 | 3 | 2.5 | 1.45 mi |
Tucked In The Woods | $3,638 | $184 | 3 | 3 | 3.49 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