Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $197k initial cash invested.
-15.35%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$4,544
Rent
-$2,521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,245
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,544
Total Expenses
$7,065
Mortgage P&I
92%
$4,185
Property Taxes
9%
$409
Home Insurance
6%
$289
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,136
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Bird’s Nest | $6,803 | $315 | 4 | 2 | 0.67 mi |
Townhome in Great Bridge Newly Renovated | $5,529 | $256 | 3 | 2.5 | 1.2 mi |
Family friendly townhouse | $3,563 | $165 | 3 | 2.5 | 1.25 mi |
Quiet 3/2 beautiful Chesapeake | $4,060 | $188 | 3 | 2 | 2.62 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