Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.95% first-year return on $74,427 initial cash invested.
-4.95%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$2,989
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$3,296
Mortgage P&I
46%
$1,387
Property Taxes
13%
$386
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3 Bedroom with a jacuzzi | $4,230 | $228 | 3 | 2 | 1.74 mi |
Charming Stay - Beverly Hills Baltimore | $3,488 | $188 | 3 | 2 | 0.91 mi |
✮Historic Home with Free On Site Parking✮ | $3,006 | $162 | 3 | 2 | 1.38 mi |
Baltimore Vacation Rental - Near JHU & Art Museum! | $2,969 | $160 | 3 | 2 | 1.41 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