Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $126k initial cash invested.
-11.26%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$3,767
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,540
Closing costs
1%
$4,877
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,767
Total Expenses
$4,953
Mortgage P&I
65%
$2,463
Property Taxes
14%
$509
Home Insurance
5%
$172
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Luxury Single Family 6B/4Br Home Near Wa DC | $4,733 | $251 | 4 | 3.5 | 1.48 mi |
Family-Friendly Home in Bowie w/ Fenced Yard! | $4,771 | $253 | 4 | 2 | 1.94 mi |
Sunny Oasis - The Home Away from Home | $5,205 | $276 | 3 | 2 | 1.98 mi |
Wellness-Oriented Home | BSU | $2,357 | $125 | 3 | 2.5 | 0.84 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