Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $96,870 initial cash invested.
-11.69%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,416
Rent
-$944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,416
Total Expenses
$3,360
Mortgage P&I
72%
$1,740
Property Taxes
13%
$318
Home Insurance
5%
$122
HOA
1%
$20
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BDR•Sleeps 8•16 min to FT Bragg | $3,095 | $185 | 4 | 2.5 | 0.34 mi |
Kozy Destination, Close to I-295, large backyard | $2,610 | $156 | 3 | 2 | 0.67 mi |
Pine Haven - *Newly Remodeled* & Central Location | $2,208 | $132 | 3 | 2 | 0.73 mi |
The Loxley Manor | $2,610 | $156 | 4 | 2 | 0.54 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