Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.95% first-year return on $84,150 initial cash invested.
-3.95%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$3,152
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,152
Total Expenses
$3,429
Mortgage P&I
49%
$1,549
Property Taxes
8%
$257
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Green Cottage • 3BR • Kings Beds & Big TV | $3,917 | $163 | 3 | 2 | 0.13 mi |
The Duke Retreat, Close to Duke & Downtown Villa | $4,229 | $176 | 3 | 1 | 0.7 mi |
North Durham modern home close to Duke hosps & RTP | $3,628 | $151 | 3 | 2 | 0.23 mi |
Lovely 3BR/2Bth renovated home on quiet cul-de-sac | $4,325 | $180 | 3 | 2 | 0.65 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