Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.09% first-year return on $542k initial cash invested.
-25.09%
Cash On Cash
0.67%
Cap Rate
0.11
DSCR
$6,065
Rent
-$11,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2469k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$542k
Downpayment
20%
$494k
Closing costs
1%
$24,685
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,065
Total Expenses
$17,404
Mortgage P&I
206%
$12,482
Property Taxes
18%
$1,102
Home Insurance
15%
$908
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,516
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern, Chic Home, Walk to Shops with Parking | $14,487 | $882 | 4 | 4.5 | 2.36 mi |
Style, Luxury, Historic Four Bedroom Home in Best Location | $9,444 | $575 | 4 | 4 | 3.34 mi |
Luxurious Georgetown Riverfront | $11,333 | $690 | 4 | 4 | 3.41 mi |
4BR Chevy Chase, MD home w/great design touches | $3,712 | $226 | 4 | 4 | 3.08 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