Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11% first-year return on $102k initial cash invested.
-11%
Cash On Cash
3.13%
Cap Rate
0.56
DSCR
$2,553
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,553
Total Expenses
$3,488
Mortgage P&I
73%
$1,876
Property Taxes
10%
$247
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern-Stylish Home Just Min to Downtown Durham! | $2,902 | $159 | 3 | 2 | 0.17 mi |
Stylish Stay Near Duke & Downtown | $2,847 | $156 | 3 | 2 | 0.26 mi |
Retreat in RTP | 3 bed 2.5 bath | $2,446 | $134 | 3 | 2.5 | 0.49 mi |
Luxurious 2BR/2BA Apt w/Shared Backyard Pool & Spa | $3,595 | $197 | 2 | 2 | 0.26 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