Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.17% first-year return on $347k initial cash invested.
-24.17%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$4,634
Rent
-$6,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$347k
Downpayment
20%
$313k
Closing costs
1%
$15,656
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,634
Total Expenses
$11,618
Mortgage P&I
167%
$7,721
Property Taxes
20%
$926
Home Insurance
12%
$548
HOA
4%
$200
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
By Vanderbilt, Belmont, 3 mi Downtown + Parking | $6,616 | $290 | 3 | 3 | 2.21 mi |
The Eloise - Elegant Ranch Near Green Hills | $4,722 | $207 | 3 | 2.5 | 1.59 mi |
Green Hills 1.5 Miles Vanderbilt | $3,468 | $152 | 3 | 2.5 | 1.74 mi |
Beautiful Tudor Hillsboro Village/Vanderbilt | $8,349 | $366 | 3 | 3.5 | 1.81 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