Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.98% first-year return on $89,370 initial cash invested.
-17.98%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$1,963
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,370
Downpayment
20%
$79,400
Closing costs
1%
$3,970
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$1,963
Total Expenses
$3,302
Mortgage P&I
101%
$1,990
Property Taxes
12%
$229
Home Insurance
7%
$140
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Biltmore-Mission Hosp-DT-1 BR+loft | $2,040 | $86 | 1 | 1 | 0.2 mi |
Pet friendly Studio Near Biltmore w/ Espresso bar | $3,369 | $142 | 1 | 1 | 0.28 mi |
Craftsman Cottage in Asheville | $2,776 | $117 | 1 | 1 | 0.37 mi |
Modern Loft Style Guest House | $1,708 | $72 | 1 | 1 | 0.09 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