Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.39% first-year return on $88,518 initial cash invested.
0.39%
Cash On Cash
6.48%
Cap Rate
1.12
DSCR
$4,061
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,518
Downpayment
20%
$67,160
Closing costs
1%
$3,358
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,061
Total Expenses
$4,032
Mortgage P&I
40%
$1,621
Property Taxes
8%
$344
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Downtown Frederick Retreat | $4,537 | $226 | 3 | 2 | 0.54 mi |
Logan's House - Stylish Family Home near Downtown | $4,537 | $226 | 3 | 1.5 | 0.19 mi |
The Emerald Roof, Historic Home Downtown Frederick | $6,665 | $332 | 4 | 1.5 | 0.25 mi |
Chic, pets, walk to downtown | $4,075 | $203 | 2 | 1.5 | 0.37 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