Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.07% first-year return on $314k initial cash invested.
-23.07%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$4,412
Rent
-$6,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1379k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$314k
Downpayment
20%
$276k
Closing costs
1%
$13,786
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,412
Total Expenses
$10,438
Mortgage P&I
154%
$6,814
Property Taxes
23%
$1,019
Home Insurance
11%
$488
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub Oasis, Minutes from Downtown Richmond | $7,315 | $334 | 3 | 2.5 | 2.06 mi |
Bright Bon Air Retreat | $4,052 | $185 | 3 | 2 | 2.77 mi |
The Whitewood House - One of best RIC Airbnb’s!!! | $7,687 | $351 | 3 | 2 | 3.36 mi |
Close to everything and quiet - STR Permit 129294 | $6,088 | $278 | 4 | 3 | 3.49 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