Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.02% first-year return on $103k initial cash invested.
-2.02%
Cash On Cash
5.78%
Cap Rate
0.99
DSCR
$3,848
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,848
Total Expenses
$4,021
Mortgage P&I
47%
$1,824
Property Taxes
6%
$219
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Retreat: Spacious with Outdoor Fireplace | $3,543 | $224 | 4 | 2.5 | 0.39 mi |
Cozy 3 bedroom near RVA | $3,701 | $234 | 3 | 1 | 4.14 mi |
4 Bedroom Beauty | $3,733 | $236 | 4 | 2 | 1.95 mi |
Cozy Cabin @James River; Live/Work/Play Experience | $8,509 | $538 | 3 | 2 | 3.02 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