Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.3% first-year return on $85,635 initial cash invested.
-4.3%
Cash On Cash
5.11%
Cap Rate
0.87
DSCR
$3,105
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,105
Total Expenses
$3,412
Mortgage P&I
46%
$1,434
Property Taxes
12%
$383
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 3BR/3BTH Home/ Safe & Quiet Neighborhood. | $3,687 | $209 | 3 | 3 | 0.13 mi |
Cheerful 4-bedroom residential home | $2,823 | $160 | 4 | 2 | 1.09 mi |
4 Mi to Universities: Quaint Parkville Apartment! | $4,657 | $264 | 4 | 2 | 1.28 mi |
Charming Urban Retreat: 4/2 Townhouse in Baltimore | $3,211 | $182 | 4 | 2 | 1.64 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