Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.4% first-year return on $86,313 initial cash invested.
-1.4%
Cash On Cash
6.11%
Cap Rate
1.02
DSCR
$3,499
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,313
Downpayment
20%
$65,060
Closing costs
1%
$3,253
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,499
Total Expenses
$3,600
Mortgage P&I
46%
$1,617
Property Taxes
5%
$187
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Haven - Uptown/Airport Corridor | $2,232 | $179 | 3 | 2 | 0.34 mi |
Cozy 3BR/2BA in North Lake Area | $2,207 | $177 | 3 | 2 | 0.68 mi |
Unique Glamping Artsy Charlotte Outdoor Theatre | $6,360 | $510 | 3 | 1.5 | 0.33 mi |
Pet-friendly Well-Located Neighborhood Home | $2,170 | $174 | 3 | 2.5 | 0.47 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