Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $152k initial cash invested.
-17.33%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,579
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,362
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,579
Total Expenses
$4,769
Mortgage P&I
120%
$3,090
Property Taxes
8%
$213
Home Insurance
9%
$228
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Neighborhood, large fenced yard back | $2,382 | $145 | 3 | 2 | 2.79 mi |
Peaceful Hideaway - Hospital Nearby. Entire Home | $2,349 | $143 | 3 | 2.5 | 2.34 mi |
5 Mi to Charlotte Motor Speedway: Cozy Townhome | $3,466 | $211 | 3 | 2.5 | 3.34 mi |
6 Mi to PNC Music Pavilion: Concord Townhome | $3,367 | $205 | 3 | 2.5 | 3.34 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