Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.92% first-year return on $342k initial cash invested.
-19.92%
Cash On Cash
1.44%
Cap Rate
0.25
DSCR
$6,555
Rent
-$5,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1517k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$342k
Downpayment
20%
$303k
Closing costs
1%
$15,166
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,555
Total Expenses
$12,240
Mortgage P&I
111%
$7,249
Property Taxes
20%
$1,303
Home Insurance
8%
$542
HOA
0%
$0
Property Management
15%
$983
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,639
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR 2BA Home Minutes to DC and Old Town Alexandria | $8,283 | $368 | 4 | 2 | 0.69 mi |
Charming Family & Fido Oasis|Sleeps 8|4 Bedroom | $7,248 | $322 | 4 | 2.5 | 0.17 mi |
Del Rey 4BR home | King bed, Firepit - 10 min/DC | $7,540 | $335 | 4 | 2 | 0.22 mi |
Del Rey Luxe King bed | Family friendly, 10 min/DC | $7,248 | $322 | 4 | 2 | 0.24 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