Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.06% first-year return on $116k initial cash invested.
-8.06%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$3,867
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,867
Total Expenses
$4,649
Mortgage P&I
55%
$2,123
Property Taxes
13%
$515
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Big House in prime area of Frederick | $3,398 | $196 | 4 | 3 | 1.85 mi |
Gorgeous 1840 Log Cabin- Downtown | $4,854 | $280 | 3 | 2 | 2.06 mi |
Easy Self Check-in 4BR Escape • Prime Walkable Location • Dining & Shops Nearby | $3,780 | $218 | 4 | 2 | 1.41 mi |
Frederick East HOME | $4,005 | $231 | 5 | 3 | 1.8 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