Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.73% first-year return on $167k initial cash invested.
-18.73%
Cash On Cash
1.73%
Cap Rate
0.3
DSCR
$3,549
Rent
-$2,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,549
Total Expenses
$6,158
Mortgage P&I
100%
$3,532
Property Taxes
19%
$664
Home Insurance
7%
$259
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Serene 2BR Retreat w/ Large Yard • Minutes to DC | $3,811 | $174 | 2 | 2 | 0.7 mi |
Prime Alexandria Location | Spacious Apt | $3,723 | $170 | 2 | 2 | 1.09 mi |
Spacious Apt W Gym Near Metro | $3,789 | $173 | 2 | 2 | 1.09 mi |
Modern Retreat W Gym & Prime Location | $3,504 | $160 | 2 | 2 | 1.09 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