Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.91% first-year return on $83,577 initial cash invested.
-4.91%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$2,550
Rent
-$342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,550
Total Expenses
$2,892
Mortgage P&I
55%
$1,397
Property Taxes
6%
$163
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR on 2+Acres close to Ft. Bragg & Shops | $2,752 | $156 | 4 | 2 | 1.17 mi |
Newly Renovated 3bdr Home near Fort Liberty | $1,623 | $92 | 3 | 2 | 1.6 mi |
Sacred Sanctuary of the Pines | $3,864 | $219 | 5 | 2 | 1.11 mi |
The Partridge's Nest | $2,470 | $140 | 3 | 2 | 1.28 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