Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.22% first-year return on $101k initial cash invested.
1.22%
Cash On Cash
6.75%
Cap Rate
1.17
DSCR
$4,848
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,848
Total Expenses
$4,745
Mortgage P&I
37%
$1,780
Property Taxes
9%
$436
Home Insurance
3%
$129
HOA
2%
$73
Property Management
15%
$727
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,212
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Unwind on the deck - steps from the Lake! | $5,219 | $399 | 4 | 3 | 2.09 mi |
Lakeside bliss awaits your stay! | $4,264 | $326 | 4 | 3.5 | 1.49 mi |
The Bunk Haus - Sleeps 8 & Beautiful NEW POOL | $5,532 | $423 | 4 | 2.5 | 1.56 mi |
Conroe Lake House: Luxe Pool, Private Dock & Games | $9,182 | $702 | 4 | 3.5 | 1.62 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