Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.41% first-year return on $170k initial cash invested.
-9.41%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$5,920
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,973
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,920
Total Expenses
$7,256
Mortgage P&I
57%
$3,378
Property Taxes
13%
$770
Home Insurance
4%
$246
HOA
0%
$20
Property Management
15%
$888
CapEx
4%
$237
Vacancy
0%
$0
Maintenance
4%
$237
Other
25%
$1,480
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Retreat 5BR 9 Beds Pool/HotTub/Gym Room | $10,506 | $628 | 5 | 3.5 | 1.07 mi |
Luxury 4 Bedroom - Pool/HotTub/Fire Pit | $9,000 | $538 | 4 | 2.5 | 1.31 mi |
A Luxury getaway near metro. | $5,571 | $333 | 4 | 2.5 | 3.06 mi |
Entire Luxury Single Family 6B/4Br Home Near Wa DC | $4,199 | $251 | 4 | 3.5 | 2.27 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