Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $115k initial cash invested.
-11.47%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$3,814
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,840
Closing costs
1%
$4,642
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$4,918
Mortgage P&I
61%
$2,317
Property Taxes
16%
$594
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 1840 Log Cabin- Downtown | $4,940 | $280 | 3 | 2 | 1 mi |
The Down Towner | $4,816 | $273 | 3 | 2 | 1.19 mi |
Charming Downtown Frederick Retreat | $3,934 | $223 | 3 | 2 | 1.44 mi |
Luxury 3 bd| Heart of Frederick | $4,146 | $235 | 3 | 2.5 | 0.93 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