Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $144k initial cash invested.
-15.89%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$3,482
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,482
Total Expenses
$5,385
Mortgage P&I
79%
$2,759
Property Taxes
20%
$695
Home Insurance
6%
$200
HOA
2%
$61
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly Built Townhome | $3,874 | $199 | 4 | 4 | 2 mi |
Big House in prime area of Frederick | $3,815 | $196 | 4 | 3 | 0.06 mi |
Spacious Townhouse Minutes From Downtown | $3,251 | $167 | 3 | 2.5 | 0.06 mi |
Frederick East HOME | $4,497 | $231 | 5 | 3 | 2.06 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