Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.22% first-year return on $166k initial cash invested.
-7.22%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$5,434
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$136k
Closing costs
1%
$6,775
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,434
Total Expenses
$6,435
Mortgage P&I
61%
$3,288
Property Taxes
5%
$295
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$815
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,358
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Super-Host, 10 minutes to Downtown and Biltmore! | $5,913 | $216 | 4 | 3 | 0.09 mi |
Sports Park Nearby! Sleeps12, Dogs ok Fenced Yard! | $7,172 | $262 | 4 | 3 | 0.25 mi |
Peaceful Retreat in Asheville*Hot Tub* Fire Pit | $7,911 | $289 | 4 | 2 | 0.22 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