• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
9 Johns St, Asheville, NC 28806
$419,9003 beds • 2 baths • 1568 sqft

This property looks like a bad Long-Term investment with a projected -10.36% first-year return on $88,179 initial cash invested.

Cash On Cash
-10.36%
Cap Rate
4.55%
Rent
$2,337
Cashflow
-$761
Rent Confidence:  High
Annual
$28,044
Median
$2,395
Avg
$2,338
Samples
25
Financing

Purchase Price  $420k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $88,179
Downpayment  20% $83,980
Closing costs  1% $4,199
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,337
Total Expenses  $3,098
Mortgage P&I  96% $2,235
Property Taxes  5% $108
Home Insurance  6% $147
PManagement  10% $234
CapEx  5% $117
Vacancy  6% $140
Maintenance  5% $117
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1343 Camelia Ln$18753215680.5 mi
262 Tipperary Dr$21003215682.7 mi
3121 Estelle Park Dr$23953214201.5 mi
4110 Owens Creek Rd$25983214992.7 mi
5227 Johnston Blvd$200031.515601.8 mi
663 Ben Lippen Rd$25003217721.7 mi
741 Fieldcrest Cir$28753217112.3 mi
83 Dadoo Dr$19953216532.9 mi
912 Guinevere Ct$23003213501.6 mi
10117 Estelle Park Dr$24953213351.6 mi
1159 Deaverview Rd$22003214482.9 mi
12102 Estelle Park Dr$26003213121.7 mi
1346 Mitchell Ave$23003214873.5 mi
14217 Fernstone Rd$32503216004 mi
15129 Cranford Rd$23953215644.3 mi
161460 Patton Ave Apt B$19503214503.3 mi
1796 Louisiana Ave$23953216024.2 mi
1811 Sheppard Dr$29003218372.3 mi
19105 Owens Creek Rd$259732.515002.7 mi
2081 Starnes Cove Rd$16953214553.8 mi
21102 Owens Creek Rd$259832.515002.7 mi
2228 Sunset Dr$24003213443 mi
2326 Forest Ridge Dr$22803314681.4 mi
249 Alex Breeze Way$18503212612.6 mi
25406 Villas Ct$189532.513301.7 mi

Projections