Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.46% first-year return on $126k initial cash invested.
-15.46%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$2,830
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,830
Total Expenses
$4,451
Mortgage P&I
85%
$2,402
Property Taxes
18%
$521
Home Insurance
6%
$170
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Adobe Abode Duplex B - 4BR/3BA - South Lubbock | $3,754 | $187 | 4 | 3 | 2.19 mi |
Adobe Abode Duplex A - 4BR/3BA - South Lubbock | $3,513 | $175 | 4 | 3 | 2.19 mi |
4BR/2B Lubbock CompleteHome Stay | $3,413 | $170 | 4 | 2 | 0.93 mi |
Salter House-Spacious Modern Home w/Self Check-In | $2,971 | $148 | 4 | 2 | 1.31 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