Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.12% first-year return on $181k initial cash invested.
-14.12%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$4,677
Rent
-$2,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$149k
Closing costs
1%
$7,470
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,677
Total Expenses
$6,805
Mortgage P&I
78%
$3,650
Property Taxes
13%
$599
Home Insurance
6%
$261
HOA
1%
$50
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,169
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Restaurants & Shopping! Durham Gem w/ Pond | $6,351 | $348 | 4 | 4 | 0.22 mi |
4 Beds & More - Plus Playground & Pool Access | $4,690 | $257 | 4 | 3 | 0.71 mi |
Waterfront Durham Oasis, Close to Everything! | $4,198 | $230 | 4 | 2 | 0.17 mi |
Stylish living close to RTP, UNC, & Duke! | $3,395 | $186 | 3 | 2 | 0.73 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