Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $95,398 initial cash invested.
-4.87%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$3,167
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,398
Downpayment
20%
$67,998
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,167
Total Expenses
$3,554
Mortgage P&I
52%
$1,641
Property Taxes
9%
$273
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Glen Burnie Haven:Our Tranquil Home Away from Home | $4,149 | $341 | 4 | 2 | 1.11 mi |
Glen Burnie Escape | $2,275 | $187 | 4 | 2 | 1.87 mi |
Three bedroom house with two full bath near BWI | $2,811 | $231 | 3 | 2 | 1.51 mi |
Private 3BR House w/ Fenced Yard BWI, Annapolis | $2,531 | $208 | 3 | 1 | 0.44 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