Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.59% first-year return on $88,287 initial cash invested.
-3.59%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$3,273
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,287
Downpayment
20%
$66,940
Closing costs
1%
$3,347
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$3,537
Mortgage P&I
50%
$1,650
Property Taxes
6%
$198
Home Insurance
4%
$118
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-Bedroom-Free Parking Richmond Home with 1GB WiFi | $2,917 | $139 | 3 | 1.5 | 1.8 mi |
Jeanette's Virginia Paradise | $2,602 | $124 | 3 | 2 | 1.87 mi |
Charming and Spacious Cottage in Quiet Community | $4,323 | $206 | 3 | 2 | 0.84 mi |
Pennwood Place - The Place to Stay! | $4,659 | $222 | 3 | 2.5 | 1.23 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