Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.82% first-year return on $174k initial cash invested.
-10.82%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$5,466
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$716k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,157
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,466
Total Expenses
$7,037
Mortgage P&I
65%
$3,551
Property Taxes
11%
$587
Home Insurance
4%
$236
HOA
1%
$39
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
* Inviting Escape Bursting w/ Elegance & Style * | $7,605 | $463 | 4 | 3 | 3.55 mi |
Timeless Elegant Getaway | $5,650 | $344 | 4 | 3 | 3.27 mi |
Luxury living in the woods | $3,285 | $200 | 3 | 3.5 | 3.49 mi |
Luxe 3 BD House in Pimlico - 3 Mi to John Hopkins! | $4,106 | $250 | 3 | 3 | 2.9 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