Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.87% first-year return on $95,595 initial cash invested.
-1.87%
Cash On Cash
5.88%
Cap Rate
1
DSCR
$3,935
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,595
Downpayment
20%
$73,900
Closing costs
1%
$3,695
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,935
Total Expenses
$4,084
Mortgage P&I
46%
$1,804
Property Taxes
7%
$282
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Historic Home-Downtown Apex | $3,376 | $150 | 3 | 2 | 0.2 mi |
Stylish 3/2 Home |Google Fiber| Fenced Yard WOOF! | $5,560 | $247 | 3 | 2 | 0.61 mi |
The Woodbriar | $4,367 | $194 | 3 | 2.5 | 0.32 mi |
Coziest Apex 3BR Cottage - 5 Min Walk to Downtown | $3,669 | $163 | 3 | 1 | 0.05 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