Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.92% first-year return on $153k initial cash invested.
-15.92%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,673
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$123k
Closing costs
1%
$6,127
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,673
Total Expenses
$5,698
Mortgage P&I
81%
$2,968
Property Taxes
20%
$732
Home Insurance
6%
$215
HOA
1%
$20
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Luxury Single Family 6B/4Br Home Near Wa DC | $4,352 | $251 | 4 | 3.5 | 0.9 mi |
Family-Friendly Home in Bowie w/ Fenced Yard! | $4,456 | $257 | 4 | 2 | 3.6 mi |
Sunny Oasis - The Home Away from Home | $4,785 | $276 | 3 | 2 | 0.98 mi |
Beautiful Home Away From Home | $5,219 | $301 | 5 | 3 | 1.91 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