Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $132k initial cash invested.
-10.39%
Cash On Cash
3.55%
Cap Rate
0.61
DSCR
$4,146
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,146
Total Expenses
$5,290
Mortgage P&I
60%
$2,503
Property Taxes
15%
$617
Home Insurance
4%
$180
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4 Bedroom - Pool/HotTub/Fire Pit | $9,164 | $538 | 4 | 2.5 | 2.34 mi |
Newly renovated cottage on 3 acres Annap/DC/Balt | $5,348 | $314 | 3 | 2.5 | 3.21 mi |
Entire Luxury Single Family 6B/4Br Home Near Wa DC | $4,275 | $251 | 4 | 3.5 | 2.4 mi |
Home away from Home | $4,292 | $252 | 4 | 2.5 | 3.07 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