Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.18% first-year return on $62,478 initial cash invested.
9.18%
Cash On Cash
9.54%
Cap Rate
1.59
DSCR
$3,720
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,478
Downpayment
20%
$42,360
Closing costs
1%
$2,118
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,720
Total Expenses
$3,242
Mortgage P&I
28%
$1,056
Property Taxes
9%
$325
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mins to Kyle Field! w/ Outdoor Living & Fire Pit | $3,514 | $218 | 3 | 2 | 0.55 mi |
Cozy Spacious home w/ backyard near A&M & Legends | $4,820 | $299 | 3 | 2 | 0.58 mi |
Pet-Friendly Texas Retreat w/ Fenced-In Yard! | $4,772 | $296 | 3 | 2 | 0.65 mi |
Midtown Retreat - near Texas A&M | $4,772 | $296 | 3 | 2 | 0.71 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