Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $279k initial cash invested.
-16.77%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$6,636
Rent
-$3,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1213k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$279k
Downpayment
20%
$243k
Closing costs
1%
$12,125
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,636
Total Expenses
$10,530
Mortgage P&I
93%
$6,160
Property Taxes
12%
$810
Home Insurance
6%
$376
HOA
0%
$0
Property Management
15%
$995
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,659
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home in Arlington next to Virginia Hospital | $7,473 | $332 | 5 | 2 | 0.63 mi |
Next to Virginia Hospital Center | $6,505 | $289 | 5 | 2 | 0.48 mi |
Urban Oasis: Vibrant Charm 5 Mins from DC! | $7,135 | $317 | 5 | 2 | 0.56 mi |
CozySuites | Cozy House 10min to Monuments & DC | $5,650 | $251 | 3 | 2 | 0.57 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