Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.38% first-year return on $153k initial cash invested.
-8.38%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$5,004
Rent
-$1,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,428
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$6,072
Mortgage P&I
63%
$3,141
Property Taxes
6%
$309
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Claire’s Charming Cottage near RDU and RTP | $4,187 | $222 | 3 | 2.5 | 0.9 mi |
Gateway Getaway-Near RDU, RTP, Angus Barn,Downtown | $4,036 | $214 | 3 | 2 | 1.59 mi |
3BR Ranch| king-Suite | N. Raleigh, RTP- serene. | $3,545 | $188 | 3 | 2 | 1.89 mi |
Relaxing Raleigh Retreat w/HEATED POOL & Hot tub | $9,052 | $480 | 3 | 2 | 2.24 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