Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.86% first-year return on $96,912 initial cash invested.
1.86%
Cash On Cash
7.36%
Cap Rate
1.19
DSCR
$4,796
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,912
Downpayment
20%
$69,440
Closing costs
1%
$3,472
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,796
Total Expenses
$4,646
Mortgage P&I
37%
$1,787
Property Taxes
8%
$375
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$719
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,199
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant 4BR Capitol Hill Home Steps from Iconic DC | $5,631 | $356 | 4 | 4 | 2.05 mi |
"Chic" DC Townhome w/ Parking | $5,662 | $358 | 4 | 3 | 2.07 mi |
MarrakechNightsParkingMetro | $4,682 | $296 | 4 | 4 | 0.84 mi |
Great single family 4br/3.5b home! 3-car driveway! | $3,859 | $244 | 4 | 3.5 | 0.08 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