Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.19% first-year return on $129k initial cash invested.
-9.19%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$3,818
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $4,806 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,960
Closing costs
1%
$4,998
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,818
Total Expenses
$4,806
Mortgage P&I
63%
$2,412
Property Taxes
10%
$381
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
WELCOME TO OUR NEWLY BUILT HOUSE | $3,635 | $332 | 4 | 2.5 | 1.11 mi |
Lux 3BD (4) 2.5BA | EV L2 |Airport & Naval Academy | $3,876 | $354 | 3 | 2.5 | 1.36 mi |
Starlight Serenity | $3,603 | $329 | 3 | 2 | 0.92 mi |
Glen Burnie Haven:Our Tranquil Home Away from Home | $3,734 | $341 | 4 | 2 | 1.72 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