Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $91,836 initial cash invested.
-12.39%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$3,033
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,836
Downpayment
20%
$70,320
Closing costs
1%
$3,516
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$3,981
Mortgage P&I
59%
$1,776
Property Taxes
21%
$629
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Farmhouse Charm - Waco/Magnolia/Baylor - Game Room | $4,730 | $311 | 3 | 2 | 1.31 mi |
Home Away From Home - Lake Waco | $4,791 | $315 | 3 | 2 | 1.45 mi |
Zyla's Place, close to airport | $3,391 | $223 | 3 | 2 | 1.05 mi |
The Juniper House | $2,616 | $172 | 3 | 2 | 0.38 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