Unlock all features! Tap here to upgrade
271 Shackelford Well Rd, Fredericksburg, VA 22406
3 beds • 2 baths • 1500 sqft
$369,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.89% first-year return on $95,679 initial cash invested.
-20.89%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,030
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,030 income − $2,696 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,030
Total Expenses
$2,696
Mortgage P&I
179%
$1,840
Property Taxes
23%
$232
Home Insurance
13%
$130
HOA
0%
$0
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258