Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.48% first-year return on $91,500 initial cash invested.
-1.48%
Cash On Cash
6.12%
Cap Rate
1.03
DSCR
$4,168
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,168
Total Expenses
$4,281
Mortgage P&I
42%
$1,732
Property Taxes
10%
$426
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pet Friendly | Q2 & Domain | King Bed + Pool Table | $3,224 | $200 | 3 | 2 | 0.45 mi |
Comfy Modern Boho Retreat | $2,950 | $183 | 3 | 2 | 0.59 mi |
Modern Comfort Private Home with Backyard Paradise | $2,708 | $168 | 3 | 2.5 | 0.68 mi |
North Austin Gem | Chic & Modern | Private Pool | $6,658 | $413 | 3 | 2.5 | 0.68 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