Unlock all features! Tap here to upgrade
5028 Massachusetts Ave NW, Washington, DC 20016
4 beds • 4 baths • 2728 sqft
$1,550,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -23.25% first-year return on $350k initial cash invested.
-23.25%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$4,927
Rent
-$6,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1551k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$310k
Closing costs
1%
$15,508
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,927
Total Expenses
$11,702
Mortgage P&I
162%
$7,994
Property Taxes
17%
$827
Home Insurance
10%
$516
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Happy House by AU/Tenleytown Metro | $2,595 | $161 | 4 | 2 | 1.31 mi |
Family-friendly 4 Bdrm home with yard by metro | $7,480 | $464 | 4 | 2 | 0.64 mi |
Private Retreat Minutes from Downtown DC & Trails | $3,966 | $246 | 3 | 2 | 1.12 mi |
Family-Friendly / Subway / Rooftop Deck / AU | $5,642 | $350 | 3 | 2 | 1.48 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