Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.95% first-year return on $108k initial cash invested.
-4.95%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$3,384
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,700
Closing costs
1%
$3,985
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,384
Total Expenses
$3,828
Mortgage P&I
57%
$1,927
Property Taxes
4%
$137
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Fredericksburg | $3,660 | $256 | 4 | 2 | 2.21 mi |
Charming Home in Downtown Fredericksburg | $4,003 | $280 | 4 | 2 | 3.05 mi |
4 Bdr TH Near Historic Downtown Fburg & Quantico | $3,045 | $213 | 4 | 2.5 | 1.28 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