Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.11% first-year return on $64,198 initial cash invested.
4.11%
Cash On Cash
8.09%
Cap Rate
1.33
DSCR
$3,690
Rent
$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,198
Downpayment
20%
$43,998
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,690
Total Expenses
$3,470
Mortgage P&I
30%
$1,115
Property Taxes
13%
$491
Home Insurance
2%
$77
HOA
0%
$15
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Neighborhood Three Bedroom Home With Hot Tub | $3,628 | $151 | 3 | 2.5 | 0.73 mi |
Cozy Suburban Getaway – Minutes from Austin Fun | $4,397 | $183 | 3 | 2 | 0.62 mi |
Cozy Home in North Austin Near Domain & Downtown | $2,547 | $106 | 3 | 2 | 0.78 mi |
Casa Close to Austin 3bd/3b | $4,061 | $169 | 3 | 3 | 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