Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $148k initial cash invested.
-16.44%
Cash On Cash
1.84%
Cap Rate
0.33
DSCR
$2,946
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$123k
Closing costs
1%
$6,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,946
Total Expenses
$4,967
Mortgage P&I
97%
$2,849
Property Taxes
16%
$464
Home Insurance
7%
$220
HOA
1%
$20
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
COZY SUN FILLED HOME / MODERN VILLA NEAR DOWNTOWN | $3,413 | $229 | 3 | 2.5 | 0.44 mi |
Family, Work Crew & Ins-Ready | Near NCCU & Duke | $2,832 | $190 | 3 | 2.5 | 0.46 mi |
StayLonger| Duke |Medical |Fenced |Relax N Raleigh | $3,383 | $227 | 3 | 2.5 | 0.49 mi |
Vintage Cottage less than 3 mi from Duke Hospital | $2,772 | $186 | 3 | 2 | 0.61 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