Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.37% first-year return on $85,950 initial cash invested.
-6.37%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$2,722
Rent
-$456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,722
Total Expenses
$3,178
Mortgage P&I
54%
$1,461
Property Taxes
11%
$308
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
11 Mi to Dtwn: Lubbock Home w/ Patio, Grill & Yard | $3,660 | $256 | 4 | 3 | 1.2 mi |
*NEW* Raiders Cove/ Sleeps 6/ Garage | $2,445 | $171 | 3 | 2 | 0.94 mi |
*Newly Constructed* Cozy Spacious Home | $3,102 | $217 | 4 | 2 | 1.08 mi |
Local Escapes: MyrtleB -Easy to Feel Right at Home | $2,845 | $199 | 3 | 2 | 1.62 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