Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.23% first-year return on $147k initial cash invested.
-15.23%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$3,891
Rent
-$1,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$129k
Closing costs
1%
$6,437
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,891
Total Expenses
$5,759
Mortgage P&I
79%
$3,077
Property Taxes
15%
$586
Home Insurance
6%
$227
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 2BR Apt at Alexandria’s Premier Community | $3,896 | $183 | 2 | 2 | 0.26 mi |
Alexandria Gem: Steps to Metro & D.C Free Parking! | $4,620 | $217 | 2 | 2 | 0.5 mi |
Beautiful Home Near DC, National Airport & Harbor | $4,514 | $212 | 2 | 2 | 0.61 mi |
Modern Retreat W Gym & Prime Location | $3,407 | $160 | 2 | 2 | 0.26 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