Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.97% first-year return on $282k initial cash invested.
-18.97%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$6,371
Rent
-$4,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$282k
Downpayment
20%
$252k
Closing costs
1%
$12,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,371
Total Expenses
$10,832
Mortgage P&I
103%
$6,578
Property Taxes
12%
$742
Home Insurance
7%
$453
HOA
0%
$0
Property Management
15%
$956
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,593
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family friendly house in DC | $2,393 | $129 | 3 | 2.5 | 2.13 mi |
Family-Friendly / Subway / Rooftop Deck / AU | $6,494 | $350 | 3 | 2 | 0.03 mi |
Sweet Home in DC | $10,984 | $592 | 3 | 2.5 | 0.28 mi |
Furnished row house 3BR/2BA | $5,511 | $297 | 3 | 2 | 1.99 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