Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.14% first-year return on $148k initial cash invested.
-13.14%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,705
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,917
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,705
Total Expenses
$5,328
Mortgage P&I
78%
$2,879
Property Taxes
12%
$461
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Home w/Driveway & W/D • 5 Min to Downtown | $3,431 | $235 | 4 | 2 | 0.65 mi |
Luxury 3 bd| Heart of Frederick | $3,431 | $235 | 3 | 2.5 | 2.08 mi |
Fully Renovated 5 BR Home Near Gambrill State Park | $4,847 | $332 | 5 | 2 | 1.55 mi |
Quiet Retreat in outskirts of Frederick | $2,000 | $137 | 3 | 2 | 2.15 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