Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.56% first-year return on $66,693 initial cash invested.
12.56%
Cash On Cash
10.99%
Cap Rate
1.84
DSCR
$3,776
Rent
$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,693
Downpayment
20%
$40,660
Closing costs
1%
$2,033
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,776
Total Expenses
$3,078
Mortgage P&I
27%
$1,013
Property Taxes
5%
$182
Home Insurance
2%
$71
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Great for Families, Best Rates, Sea World/Lackland | $2,061 | $121 | 4 | 2 | 0.48 mi |
Cozy home/ Lackland/Sea World (Sleeps 10) | $1,789 | $105 | 4 | 2 | 0.67 mi |
Desert Vibes: 4 BRM+GameRoom|Lackland BMT|SeaWorld | $3,918 | $230 | 4 | 2 | 0.26 mi |
Near Sea World | Hot Tub Swing Set BBQ Yard Games | $3,815 | $224 | 4 | 2 | 0.43 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