Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.92% first-year return on $125k initial cash invested.
-20.92%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$2,164
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$108k
Closing costs
1%
$5,402
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,164
Total Expenses
$4,351
Mortgage P&I
125%
$2,696
Property Taxes
20%
$423
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Little Rock Cabin- Forest Retreat- Great Hiking | $3,432 | $182 | 1 | 1.5 | 2.49 mi |
The Landing in the Woods 12 min Downtown Frederick | $2,433 | $129 | 1 | 1 | 1.94 mi |
Basecamp Frederick Cabin - Mountain Stay | $2,301 | $122 | 1 | 2 | 2.59 mi |
Luxury Suite Close 2 Fort Detrick/Frederick Health | $2,112 | $112 | 2 | 1 | 3.57 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