Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.47% first-year return on $235k initial cash invested.
-22.47%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$4,502
Rent
-$4,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1006k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$201k
Closing costs
1%
$10,064
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,502
Total Expenses
$8,908
Mortgage P&I
111%
$4,993
Property Taxes
31%
$1,403
Home Insurance
8%
$341
HOA
0%
$10
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,126
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hampden Charm with parking | $6,901 | $463 | 4 | 4.5 | 2.35 mi |
Spacious 4 Bd House close to Towson & Baltimore | $5,828 | $391 | 4 | 3.5 | 2.59 mi |
Charm City Luxury 4 Bedroom Brick Home | $4,292 | $288 | 4 | 4 | 3.39 mi |
4 bdr/3.5 baths.Beautiful/centrally loc. | $2,265 | $152 | 4 | 3.5 | 3.53 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