Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.39% first-year return on $295k initial cash invested.
-30.39%
Cash On Cash
-0.5%
Cap Rate
-0.08
DSCR
$1,716
Rent
-$7,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1347k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$295k
Downpayment
20%
$269k
Closing costs
1%
$13,468
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$1,716
Total Expenses
$9,183
Mortgage P&I
399%
$6,842
Property Taxes
60%
$1,036
Home Insurance
28%
$481
HOA
0%
$0
Property Management
15%
$257
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$429
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Striking Walk Out Basement Suite near Wash. D.C | $2,546 | $186 | 1 | 1 | 0.54 mi |
Modern 2 bd 1 bth w/Private Entrance! | $2,204 | $161 | 2 | 1 | 0.3 mi |
Charming Palisades Apartment near Georgetown | $1,985 | $145 | 1 | 1 | 0.67 mi |
Your Oyster | $1,547 | $113 | 1 | 1 | 0.53 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