Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.91% first-year return on $89,919 initial cash invested.
-5.91%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$3,230
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,919
Downpayment
20%
$62,780
Closing costs
1%
$3,139
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,230
Total Expenses
$3,673
Mortgage P&I
48%
$1,535
Property Taxes
14%
$460
Home Insurance
3%
$112
HOA
1%
$16
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Reveille Rest - Parkside in CS | $3,217 | $225 | 4 | 2 | 0.54 mi |
Clean 3BR Home Minutes from TAMU | $2,759 | $193 | 3 | 2 | 0.35 mi |
The Coastal Retreat at Texas A&M | $2,473 | $173 | 3 | 2 | 0.4 mi |
The Coastal Cottage | $2,087 | $146 | 3 | 2 | 0.44 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