Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.74% first-year return on $125k initial cash invested.
-10.74%
Cash On Cash
3.43%
Cap Rate
0.59
DSCR
$3,883
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,883
Total Expenses
$4,998
Mortgage P&I
60%
$2,328
Property Taxes
16%
$639
Home Insurance
4%
$168
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly renovated cottage on 3 acres Annap/DC/Balt | $5,253 | $314 | 3 | 2.5 | 2.83 mi |
Luxury 4 Bedroom - Pool/HotTub/Fire Pit | $9,000 | $538 | 4 | 2.5 | 3.18 mi |
Entire Luxury Single Family 6B/4Br Home Near Wa DC | $4,199 | $251 | 4 | 3.5 | 1.71 mi |
Home away from Home | $4,216 | $252 | 4 | 2.5 | 3.22 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