Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.18% first-year return on $121k initial cash invested.
-7.18%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$4,458
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,458
Total Expenses
$5,180
Mortgage P&I
50%
$2,217
Property Taxes
15%
$663
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Afar Modern Vacation Home | $4,698 | $297 | 4 | 2.5 | 3.09 mi |
Modern Escape Walking Distance to Lake- Sleeps 8+ | $3,448 | $218 | 3 | 3 | 3.68 mi |
Log Cabin on a Duck Pond. | $6,358 | $402 | 5 | 2 | 2.92 mi |
Peace, Space & Starry Nights: Ranch Home in Azle | $3,100 | $196 | 3 | 2 | 3.14 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