Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.25% first-year return on $58,131 initial cash invested.
0.25%
Cash On Cash
6.97%
Cap Rate
1.12
DSCR
$2,600
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,600
Total Expenses
$2,588
Mortgage P&I
38%
$994
Property Taxes
11%
$280
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Enjoy a stylish five star home | $4,161 | $228 | 3 | 2 | 1.13 mi |
Beautiful relaxing home, Longview Tx | $2,957 | $162 | 3 | 2 | 1.53 mi |
Home in Longview | $2,902 | $159 | 3 | 2 | 0.74 mi |
Longview, 1 level , long stays | $2,975 | $163 | 3 | 2 | 1.46 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