Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.1% first-year return on $127k initial cash invested.
-12.1%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$4,160
Rent
-$1,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,160
Total Expenses
$5,437
Mortgage P&I
58%
$2,403
Property Taxes
20%
$824
Home Insurance
4%
$171
HOA
1%
$43
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Poolside Home in San Antonio | $7,260 | $385 | 3 | 2.5 | 0.44 mi |
Luxury 4BR-Comfort & Convenience | $3,470 | $184 | 4 | 3.5 | 0.26 mi |
Spacious, Kid Friendly By Sea World/Lackland AFB | $4,281 | $227 | 4 | 3 | 0.54 mi |
Beautiful Home w/Cold Plunge & Sauna! BMT Grads! | $4,828 | $256 | 4 | 2.5 | 0.22 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