Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.61% first-year return on $117k initial cash invested.
-12.61%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$2,638
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,638
Total Expenses
$3,872
Mortgage P&I
81%
$2,146
Property Taxes
11%
$279
Home Insurance
6%
$156
HOA
1%
$23
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
W'burg 4BDR TH (12), 20 min from Busch Gardens. | $3,644 | $363 | 4 | 4 | 0.41 mi |
4BDR Hilton Powhatan Resort. Sleeps 12. Pools | $3,734 | $372 | 4 | 4 | 0.72 mi |
Historic Williamsburg Stay | 4BDR Cozy Fireplace | $3,593 | $358 | 4 | 4 | 0.72 mi |
Perfect for the family! 4BR townhouse near it all! | $3,674 | $366 | 4 | 4 | 0.72 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