Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $189k initial cash invested.
-21.81%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,618
Rent
-$3,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$157k
Closing costs
1%
$7,849
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,618
Total Expenses
$7,050
Mortgage P&I
106%
$3,823
Property Taxes
34%
$1,215
Home Insurance
8%
$275
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Mavie House - 2.4 miles to Downtown & Silos! | $3,337 | $211 | 4 | 3 | 0.49 mi |
tudor on austin | #1 waco • hot tub • 5 min silos | $4,808 | $304 | 4 | 2 | 0.47 mi |
Magnolia Blossom | $4,666 | $295 | 4 | 2 | 0.76 mi |
The Yellow Door on Columbus | $4,081 | $258 | 4 | 2 | 0.77 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