Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.2% first-year return on $103k initial cash invested.
-8.2%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$3,115
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,115
Total Expenses
$3,817
Mortgage P&I
58%
$1,810
Property Taxes
12%
$380
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
WELCOME TO OUR NEWLY BUILT HOUSE | $3,130 | $332 | 4 | 2.5 | 1.12 mi |
Lux 3BD (4) 2.5BA | EV L2 |Airport & Naval Academy | $3,338 | $354 | 3 | 2.5 | 1.7 mi |
Starlight Serenity | $3,102 | $329 | 3 | 2 | 0.58 mi |
Glen Burnie Haven:Our Tranquil Home Away from Home | $3,215 | $341 | 4 | 2 | 1.55 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