Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20% first-year return on $198k initial cash invested.
-20%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$2,728
Rent
-$3,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,728
Total Expenses
$6,019
Mortgage P&I
147%
$4,018
Property Taxes
15%
$403
Home Insurance
11%
$289
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Patriot's Place Resort 2 BR w/ POOL | $2,529 | $198 | 3 | 2 | 0.94 mi |
Kingsgate 3 Bedroom | $2,466 | $193 | 3 | 2 | 1.29 mi |
Williamsburg 3 BD LO condo - near Colonial Williamsburg | $2,619 | $205 | 3 | 3 | 1.09 mi |
Wyndham Kingsgate (3 BD LO) | $3,053 | $239 | 3 | 3 | 1.15 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