Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.32% first-year return on $161k initial cash invested.
-12.32%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$4,893
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,893
Total Expenses
$6,546
Mortgage P&I
67%
$3,283
Property Taxes
14%
$669
Home Insurance
5%
$245
HOA
0%
$0
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,223
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy CapeCod w/ Metro Access minutes to Old Town! | $9,339 | $345 | 3 | 2 | 0.22 mi |
The Brick House Retreat w/ *HOT TUB* | $7,742 | $286 | 3 | 2.5 | 0.28 mi |
Charming Furnished Alexandria Home | $4,061 | $150 | 3 | 3.5 | 0.64 mi |
Modern 2BR + Den with Balcony & Gym | $5,631 | $208 | 3 | 2 | 0.36 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