Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.6% first-year return on $190k initial cash invested.
-21.6%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$2,723
Rent
-$3,418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$790k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$158k
Closing costs
1%
$7,899
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,723
Total Expenses
$6,141
Mortgage P&I
142%
$3,876
Property Taxes
22%
$598
Home Insurance
10%
$285
HOA
3%
$75
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet- friendly Spacious Home near RTP/ RDU Airport | $6,848 | $479 | 5 | 3 | 1.69 mi |
Cozy Townhouse in Brier Creek/RDU area | $2,373 | $166 | 3 | 3.5 | 0.88 mi |
Entire home, prime Raleigh w/ comm. pool, dog park | $1,444 | $101 | 3 | 3.5 | 0.94 mi |
RD Central: Modern Brier Creek home near airport | $3,274 | $229 | 3 | 2.5 | 1.03 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