Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.7% first-year return on $81,000 initial cash invested.
-3.7%
Cash On Cash
5.03%
Cap Rate
0.9
DSCR
$2,838
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,088
Mortgage P&I
49%
$1,393
Property Taxes
8%
$218
Home Insurance
4%
$105
HOA
0%
$8
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Getaway In Greensboro | $2,871 | $160 | 3 | 2 | 1.59 mi |
Modern Charm & Garden View | $2,961 | $165 | 3 | 2 | 2.02 mi |
The Scarlet Sanctuary | $2,494 | $139 | 3 | 2.5 | 1.24 mi |
Cute 3 Bdrm Home Close to Greensboro, Airport & HP | $2,656 | $148 | 3 | 2.5 | 2.22 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