Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $67,215 initial cash invested.
-16.75%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,084
Rent
-$938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,215
Downpayment
20%
$58,300
Closing costs
1%
$2,915
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,084
Total Expenses
$3,022
Mortgage P&I
69%
$1,436
Property Taxes
23%
$481
Home Insurance
5%
$105
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1 Bedroom 2 bath with Den/Open Concept Living Area | $2,670 | $131 | 1 | 2 | 0.27 mi |
Comfy One Bedroom Townhome - Walk to JHH | $2,160 | $106 | 1 | 1.5 | 0.16 mi |
Charming 1-bedroom house in Baltimore with AC | $1,936 | $95 | 1 | 1.5 | 0.2 mi |
Hidden Fells Point Gem | Private Courtyard Patio | $2,446 | $120 | 1 | 1.5 | 0.31 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