Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.47% first-year return on $110k initial cash invested.
-3.47%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$4,263
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,940
Closing costs
1%
$4,397
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,263
Total Expenses
$4,582
Mortgage P&I
50%
$2,147
Property Taxes
5%
$230
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private cozy lake home with indoor pool! | $4,756 | $265 | 3 | 3.5 | 2.13 mi |
Lakefront Home w/Dock, Kayaks, & Paddle boat | $4,648 | $259 | 3 | 2 | 1.71 mi |
Lake Hickory Trio 3BR Blue Unit | $5,240 | $292 | 3 | 2 | 1.76 mi |
Rustic Lakefront Retreat w/Hot Tub & Pet Friendly | $6,155 | $343 | 3 | 3 | 1.29 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