Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.43% first-year return on $109k initial cash invested.
-4.43%
Cash On Cash
5.35%
Cap Rate
0.88
DSCR
$4,069
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$81,060
Closing costs
1%
$4,053
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,069
Total Expenses
$4,472
Mortgage P&I
50%
$2,047
Property Taxes
8%
$323
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe Private Getaway in the Heart of Baltimore! | $4,806 | $259 | 4 | 3.5 | 0.26 mi |
Charming Baltimore Getaway - 5 Miles to Downtown! | $5,882 | $317 | 4 | 2.5 | 0.49 mi |
Gameroom | 10 Beds | Extremely Clean | $8,498 | $458 | 5 | 3.5 | 0.67 mi |
Elite Hideaway in B-More Stunning 4-Bedroom Haven | $3,655 | $197 | 4 | 2 | 0.56 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