Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.48% first-year return on $80,250 initial cash invested.
-2.48%
Cash On Cash
5.79%
Cap Rate
0.98
DSCR
$3,308
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,308
Total Expenses
$3,474
Mortgage P&I
48%
$1,601
Property Taxes
5%
$172
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux RV Retreat | $2,704 | $127 | 2 | 2 | 1.81 mi |
Family-Friendly Near Everything! | $1,938 | $91 | 1 | 1 | 1.53 mi |
The Briar ~ Sleek 3BR Near DT w/Outdoor Area | $4,237 | $199 | 3 | 2.5 | 2.18 mi |
The Birch ~ Modern 3BR, Walk to DT Kannapolis | $4,237 | $199 | 3 | 2.5 | 2.27 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