Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $172k initial cash invested.
-15.72%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$3,729
Rent
-$2,254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,729
Total Expenses
$5,983
Mortgage P&I
93%
$3,459
Property Taxes
13%
$473
Home Insurance
7%
$262
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home- central to Airport, Crabtree & food | $3,317 | $188 | 4 | 3 | 0.52 mi |
Raleigh Vacation Home 4 Bedrooms | $5,716 | $324 | 4 | 2.5 | 0.42 mi |
Long Lake house near RDU airport | $3,987 | $226 | 4 | 2.5 | 0.65 mi |
Kamp Koral - Walk to Umstead; Quiet; Lenovo Center | $3,934 | $223 | 3 | 3 | 0.42 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