Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 45.38% first-year return on $43,179 initial cash invested.
45.38%
Cash On Cash
24.33%
Cap Rate
4.02
DSCR
$4,814
Rent
$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$4,814
Total Expenses
$3,181
Mortgage P&I
13%
$605
Property Taxes
5%
$222
Home Insurance
1%
$42
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Ranch Hand Retreat | $5,256 | $216 | 3 | 1 | 0.24 mi |
Across from McMurry University Field! 3BR Home | $5,159 | $212 | 3 | 1 | 0.45 mi |
Entire Home with Private Yard A Spacious Gem | $3,188 | $131 | 3 | 1 | 0.47 mi |
Roy’s Kraal - Crew House | $3,017 | $124 | 3 | 1 | 0.74 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