Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.55% first-year return on $413k initial cash invested.
-22.55%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$6,309
Rent
-$7,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$413k
Downpayment
20%
$370k
Closing costs
1%
$18,508
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,309
Total Expenses
$14,064
Mortgage P&I
149%
$9,400
Property Taxes
15%
$963
Home Insurance
11%
$674
HOA
0%
$0
Property Management
15%
$946
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,577
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Chevy Chase, DC Home | $6,419 | $335 | 4 | 2.5 | 1.31 mi |
The Happy House by AU/Tenleytown Metro | $3,085 | $161 | 4 | 2 | 0.17 mi |
Historic NW DC near metro, Park, zoo and shops. | $7,608 | $397 | 4 | 3.5 | 0.92 mi |
Modern, Chic Home, Walk to Shops with Parking | $16,901 | $882 | 4 | 4.5 | 1.92 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