Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.38% first-year return on $78,402 initial cash invested.
-4.38%
Cash On Cash
5.37%
Cap Rate
0.9
DSCR
$3,239
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,402
Downpayment
20%
$63,240
Closing costs
1%
$3,162
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,239
Total Expenses
$3,525
Mortgage P&I
49%
$1,572
Property Taxes
9%
$295
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fresh Mill House Apt in Walkable Downtown Carrboro | $2,382 | $145 | 2 | 1 | 0.69 mi |
Fire Pit | 4 Min. to UNC | 7 Min. to Carrboro | $2,743 | $167 | 2 | 1 | 0.48 mi |
Chic Cozy Cottage on the Corner | $3,548 | $216 | 2 | 1 | 0.18 mi |
Carrboro Cottage-Guest House in Downtown Carrboro | $3,614 | $220 | 2 | 1 | 0.47 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