Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.22% first-year return on $257k initial cash invested.
-24.22%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$2,922
Rent
-$5,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1110k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$257k
Downpayment
20%
$222k
Closing costs
1%
$11,096
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$2,922
Total Expenses
$8,109
Mortgage P&I
185%
$5,392
Property Taxes
33%
$967
Home Insurance
12%
$348
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Silver Springs Home: Walk to Downtown! | $5,374 | $453 | 4 | 2 | 0.39 mi |
Beautiful Bungalow | $4,472 | $377 | 4 | 2.5 | 0.56 mi |
Walk to Metro | Family-Friendly Near DC | $1,815 | $153 | 3 | 2 | 0.26 mi |
1600 sq ft luxury duplex in downtown Silver Spring | $2,017 | $170 | 3 | 2 | 0.35 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