Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.46% first-year return on $204k initial cash invested.
-12.46%
Cash On Cash
3.25%
Cap Rate
0.56
DSCR
$6,197
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$204k
Downpayment
20%
$177k
Closing costs
1%
$8,855
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,197
Total Expenses
$8,314
Mortgage P&I
69%
$4,270
Property Taxes
12%
$763
Home Insurance
5%
$306
HOA
0%
$0
Property Management
15%
$930
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,549
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 level townhouse near King Street metro | $4,173 | $196 | 3 | 2 | 0.51 mi |
Close to Old Town Alexandria And All Things DC | $6,026 | $283 | 3 | 2 | 0.1 mi |
Charming Townhouse Retreat by CozySuites | $6,153 | $289 | 3 | 2 | 0.25 mi |
Beautiful 3BR 2BA Colonial House by CozySuites | $5,940 | $279 | 3 | 2 | 0.34 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