Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $182k initial cash invested.
-16.58%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$3,785
Rent
-$2,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,785
Total Expenses
$6,293
Mortgage P&I
96%
$3,638
Property Taxes
14%
$520
Home Insurance
7%
$262
HOA
2%
$57
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Restaurants & Shopping! Durham Gem w/ Pond | $6,280 | $356 | 4 | 4 | 0.52 mi |
Spacious 4BR retreat by Southpoint, Duke,UNC & RTP | $3,634 | $206 | 4 | 3 | 2.24 mi |
4 Beds & More - Plus Playground & Pool Access | $4,499 | $255 | 4 | 3 | 1 mi |
Durham Retreat | Games, Exercise, and Relaxation | $12,173 | $690 | 5 | 5.5 | 0.88 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