Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $104k initial cash invested.
-11.33%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,837
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,740
Closing costs
1%
$4,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,837
Total Expenses
$3,817
Mortgage P&I
72%
$2,031
Property Taxes
8%
$235
Home Insurance
5%
$145
HOA
2%
$45
Property Management
15%
$426
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Oasis | $2,924 | $178 | 3 | 2.5 | 0.87 mi |
Exquisite 3BR+Xtra Rm/5 Bed/ 2.5 BA /Work Space | $4,041 | $246 | 3 | 2.5 | 1.09 mi |
Hot Tub, Pool Table & Backyard! | 3 Bdrm Home! | $3,646 | $222 | 3 | 2.5 | 1.26 mi |
Spacious Home | Near Lake Norman, Uptown Charlotte | $3,663 | $223 | 3 | 2.5 | 1.65 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