Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $70,590 initial cash invested.
-9.54%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$2,176
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,176
Total Expenses
$2,737
Mortgage P&I
65%
$1,411
Property Taxes
11%
$247
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Posh apartment 2 near by BWI, Annapolis, Baltimore | $3,442 | $246 | 2 | 1 | 0.49 mi |
The Loft @ Point Pleasant w/ Fire Pit- near BWI | $2,155 | $154 | 2 | 1 | 1.82 mi |
Upstairs apartment near BWI airport | $1,259 | $90 | 2 | 1 | 2 mi |
Starlight Serenity | $4,603 | $329 | 3 | 2 | 1.39 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