Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.74% first-year return on $202k initial cash invested.
-14.74%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$6,472
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,472
Total Expenses
$8,956
Mortgage P&I
65%
$4,196
Property Taxes
20%
$1,276
Home Insurance
5%
$297
HOA
1%
$80
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Nestled In Nature Compound | Pet-Friendly, Acreage | $5,612 | $410 | 4 | 3 | 2.02 mi |
NEW Views, Cold Plunge, Sauna, Fire Pit, 10 acres | $6,146 | $449 | 4 | 4 | 2 mi |
Austin Retreat: Private Pool, Hot Tub & Pet Space | $9,704 | $709 | 4 | 3 | 2.02 mi |
Contemporary 4BR Dog Friendly | Private Pool | $7,131 | $521 | 4 | 2.5 | 2.04 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