Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $134k initial cash invested.
-9.51%
Cash On Cash
4.04%
Cap Rate
0.67
DSCR
$4,439
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,247
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,439
Total Expenses
$5,502
Mortgage P&I
60%
$2,650
Property Taxes
12%
$538
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from Home | $4,410 | $250 | 4 | 2.5 | 2.87 mi |
Entire Luxury Single Family 6B/4Br Home Near Wa DC | $4,428 | $251 | 4 | 3.5 | 3.45 mi |
Family-Friendly Home in Bowie w/ Fenced Yard! | $4,463 | $253 | 4 | 2 | 0.44 mi |
Work Away from Work | $3,387 | $192 | 3 | 2 | 2.75 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