Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $237k initial cash invested.
-19.45%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$4,309
Rent
-$3,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1013k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$203k
Closing costs
1%
$10,132
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,309
Total Expenses
$8,147
Mortgage P&I
115%
$4,972
Property Taxes
16%
$687
Home Insurance
9%
$368
HOA
1%
$53
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home in the heart of Cary near NCSU UNC DUKE | $3,564 | $202 | 4 | 2.5 | 0.59 mi |
EV Charger|King Bed|Pets OK|Bond Lake | $5,822 | $330 | 4 | 2 | 0.39 mi |
Pet Friendly, Garage, Near RDU ~ Yard ~ Enjoy! | $4,446 | $252 | 3 | 2.5 | 0.69 mi |
Valentine's Weekend Getaway! Enjoy Prosecco! | $3,352 | $190 | 3 | 2.5 | 0.69 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