Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $192k initial cash invested.
-11.15%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$6,089
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,089
Total Expenses
$7,873
Mortgage P&I
63%
$3,857
Property Taxes
13%
$813
Home Insurance
5%
$280
HOA
0%
$0
Property Management
15%
$913
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,522
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hidden Haven near DC | 4Bed, 4Bath, Gym, Garage | $6,912 | $299 | 4 | 4 | 0.67 mi |
Luxurious-Modern-OpenConcept-PvtGarage-MinsfromDC | $8,276 | $358 | 4 | 3 | 1.42 mi |
4BR Family Getaway w/ King| Mins to DC/OT|Gameroom | $7,975 | $345 | 4 | 3 | 1.98 mi |
Elegant 4 Bd with Office, parking and E.V Charger | $6,218 | $269 | 4 | 3 | 1.82 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