Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.24% first-year return on $184k initial cash invested.
-16.24%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$3,702
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$158k
Closing costs
1%
$7,909
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,702
Total Expenses
$6,193
Mortgage P&I
104%
$3,836
Property Taxes
8%
$291
Home Insurance
8%
$289
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 Miles DT AVL | Hot Tub | Sauna | Lux | $4,933 | $331 | 3 | 2.5 | 0.35 mi |
New Home Near | Near Downtown Asheville | $4,874 | $327 | 3 | 2.5 | 0.47 mi |
Charming retreat with Stunning Views and Wifi | $6,290 | $422 | 3 | 2 | 0.39 mi |
Restored Historic Victorian Manor with Creek | $6,021 | $404 | 3 | 3 | 0.04 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