Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $171k initial cash invested.
-20.52%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$3,818
Rent
-$2,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,818
Total Expenses
$6,742
Mortgage P&I
91%
$3,460
Property Taxes
32%
$1,204
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool, Hot Tub, Outdoor Kitchen & Patio in N Austin | $8,921 | $376 | 4 | 3 | 0.43 mi |
Spacious | 4/2 | Playground | Patio | Turfed yard | $4,342 | $183 | 4 | 2 | 0.47 mi |
Modern N. Austin Retreat | Golf Course Nearby | $4,342 | $183 | 4 | 3 | 0.77 mi |
Recently renovated near Parks&Trails;great schools | $2,278 | $96 | 3 | 2 | 0.15 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