Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $133k initial cash invested.
-10.93%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,557
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,202
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,557
Total Expenses
$4,771
Mortgage P&I
71%
$2,542
Property Taxes
8%
$279
Home Insurance
5%
$186
HOA
2%
$57
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Green Manor Farms | $5,266 | $541 | 4 | 3.5 | 3.06 mi |
Eclectic 1906 Farmhouse: 2 Acres, Hammocks & Charm | $2,696 | $277 | 4 | 2 | 2.95 mi |
Luxury Wellness Haven | South Lake Norman | $3,971 | $408 | 4 | 4 | 3.12 mi |
The Mountain Island Lake House | $3,475 | $357 | 4 | 2 | 3.52 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