Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.37% first-year return on $136k initial cash invested.
-13.37%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$3,185
Rent
-$1,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,620
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,185
Total Expenses
$4,700
Mortgage P&I
87%
$2,759
Property Taxes
6%
$177
Home Insurance
6%
$201
HOA
1%
$35
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1/2 Acre Fenced In Private Oasis | $6,210 | $352 | 3 | 2 | 1.94 mi |
Minutes from Wilmington Beaches, Downtown, UNCW | $3,228 | $183 | 3 | 2.5 | 2.14 mi |
Ocean Tides - Near Carolina Beach Boardwalk | $3,775 | $214 | 3 | 2 | 0.71 mi |
Beach-a-Holic Getaway! Free Bikes + Garage Parking | $4,269 | $242 | 3 | 2 | 0.81 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