Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $117k initial cash invested.
-5.24%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$3,941
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,941
Total Expenses
$4,452
Mortgage P&I
55%
$2,156
Property Taxes
6%
$246
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$985
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Extended Stay, 4 bed. house with deck and sunroom | $3,711 | $147 | 4 | 2 | 1.38 mi |
House in a wood 2000SF 4 Beds Richmond West End | $4,317 | $171 | 4 | 2.5 | 1.59 mi |
Horsepen Hideaway-stylish home near UR, 4B/2Ba | $4,544 | $180 | 4 | 2 | 2.18 mi |
Comfortable Home.Convenient Location.Dog Friendly. | $3,408 | $135 | 3 | 2 | 1.15 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