Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.31% first-year return on $239k initial cash invested.
-20.31%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$4,446
Rent
-$4,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1025k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$205k
Closing costs
1%
$10,250
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,446
Total Expenses
$8,495
Mortgage P&I
112%
$4,974
Property Taxes
23%
$1,027
Home Insurance
8%
$359
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3 BR/2 BA Midcentury Modern Style | $7,283 | $328 | 3 | 2 | 0.97 mi |
Charming Family Cottage, Metro to DC, slp 8 | $10,014 | $451 | 4 | 2 | 1.97 mi |
Spacious 4-BR House minutes from Washington, DC. | $6,661 | $300 | 4 | 2.5 | 2.11 mi |
Cozy Pet Friendly Cottage | $6,750 | $304 | 3 | 2 | 1.34 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