Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.2% first-year return on $86,250 initial cash invested.
-9.2%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$2,429
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $3,090 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,429
Total Expenses
$3,090
Mortgage P&I
68%
$1,649
Property Taxes
7%
$162
Home Insurance
5%
$114
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Eagles Nest | $2,640 | $155 | 3 | 1 | 0.21 mi |
Cozy Creekside Retreat, Gateway to the Smokies, Maggie Valley, Asheville, Nature | $2,845 | $167 | 3 | 1 | 0.22 mi |
Modern Farmhouse Cottage w/ fire pit & patio | $1,857 | $109 | 3 | 1 | 0.41 mi |
Creektime-Charming Cottage Close to Downtown | $0 | $0 | 3 | 2 | 0.12 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