Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.28% first-year return on $180k initial cash invested.
-17.28%
Cash On Cash
1.84%
Cap Rate
0.32
DSCR
$3,134
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$180k
Downpayment
20%
$149k
Closing costs
1%
$7,427
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,134
Total Expenses
$5,726
Mortgage P&I
115%
$3,607
Property Taxes
11%
$347
Home Insurance
9%
$268
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
I-95 | Fire Pit I Billiards I Lake | Kayak| Pool+ | $8,006 | $470 | 5 | 3 | 4.08 mi |
Off I87/95, Fenced Backyard•Pool•BBQ•Firepit | $5,178 | $304 | 3 | 2.5 | 3.41 mi |
I-95 easy • Gym • Golf Cart • Fire Pit • Pet ok | $3,611 | $212 | 4 | 2.5 | 3.8 mi |
Hope Mills Haven | Minutes to I-95 & FAY Airport | $2,776 | $163 | 3 | 2 | 5.3 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