Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.94% first-year return on $64,998 initial cash invested.
-0.94%
Cash On Cash
6.6%
Cap Rate
1.04
DSCR
$2,453
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,453 income − $2,504 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,998
Downpayment
20%
$44,760
Closing costs
1%
$2,238
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,453
Total Expenses
$2,504
Mortgage P&I
48%
$1,183
Property Taxes
3%
$66
Home Insurance
3%
$78
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Happy Farmhouse | $2,757 | $159 | 3 | 2 | 1.2 mi |
2BR/2BA private renovated condo | $1,248 | $72 | 2 | 2 | 2.13 mi |
Cozy and Comfortable stay in Stephens City | $1,370 | $79 | 2 | 1 | 1.17 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