Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.13% first-year return on $80,790 initial cash invested.
-7.13%
Cash On Cash
4.4%
Cap Rate
0.75
DSCR
$2,637
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,637
Total Expenses
$3,117
Mortgage P&I
56%
$1,471
Property Taxes
10%
$276
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$396
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$659
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
"Deacon House" 3 bedrooms | $2,566 | $143 | 3 | 2 | 0.27 mi |
Modern Peaceful Retreat | $3,876 | $216 | 3 | 2 | 0.52 mi |
Chic boho vibes near WFU & hospitals! | $3,374 | $188 | 3 | 2 | 0.75 mi |
“Deacon Townhouse” 3 bedroom | $2,602 | $145 | 3 | 2.5 | 0.64 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