Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.44% first-year return on $287k initial cash invested.
-17.44%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$6,820
Rent
-$4,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,820
Total Expenses
$10,984
Mortgage P&I
93%
$6,350
Property Taxes
14%
$922
Home Insurance
6%
$438
HOA
0%
$0
Property Management
15%
$1,023
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,705
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Renno Upstairs King Bed | 15 Min to DC | Views | $5,337 | $283 | 3 | 2 | 0.53 mi |
*Elegant* Arlington Home Blks to Metro! | $10,184 | $540 | 4 | 2.5 | 0.36 mi |
Eclectic Retreat w/ *HOT TUB* | 10 Mins to DC! | $6,959 | $369 | 3 | 3 | 0.62 mi |
Luxury Arlington Farmhouse ~5 Min from D.C.~ | $11,579 | $614 | 5 | 3 | 0.63 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