Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.87% first-year return on $269k initial cash invested.
-14.87%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$7,222
Rent
-$3,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1197k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$239k
Closing costs
1%
$11,971
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,222
Total Expenses
$10,561
Mortgage P&I
80%
$5,772
Property Taxes
13%
$974
Home Insurance
5%
$348
HOA
0%
$0
Property Management
15%
$1,083
CapEx
4%
$289
Vacancy
0%
$0
Maintenance
4%
$289
Other
25%
$1,806
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Hidden Gem “4TVs” Free Parking Mins To DC | $7,456 | $383 | 3 | 2 | 0 mi |
Charming 3 Beds 2 Bath, EV Charging, Off-Street Parking, 99 Walk Score, King Bed | $8,818 | $453 | 3 | 2 | 0.08 mi |
Luxury Historic Victorian Townhouse + hot tub | $10,045 | $516 | 3 | 2 | 0.45 mi |
Historic, Charming Home in Old Town | $7,806 | $401 | 3 | 2.5 | 0.17 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