Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.73% first-year return on $291k initial cash invested.
-19.73%
Cash On Cash
2.08%
Cap Rate
0.33
DSCR
$6,074
Rent
-$4,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1300k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$13,000
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$6,074
Total Expenses
$10,859
Mortgage P&I
112%
$6,798
Property Taxes
11%
$691
Home Insurance
7%
$455
HOA
0%
$0
Property Management
15%
$911
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,518
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Retreat Minutes from Downtown DC & Trails | $4,265 | $246 | 3 | 2 | 1.57 mi |
Sweet Home in DC | $10,264 | $592 | 3 | 2.5 | 0.85 mi |
Family-Friendly / Subway / Rooftop Deck / AU | $6,068 | $350 | 3 | 2 | 1.04 mi |
Furnished row house 3BR/2BA | $5,149 | $297 | 3 | 2 | 1.97 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