Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.06% first-year return on $68,667 initial cash invested.
7.06%
Cash On Cash
9.35%
Cap Rate
1.5
DSCR
$3,698
Rent
$404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,667
Downpayment
20%
$42,540
Closing costs
1%
$2,127
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$3,698
Total Expenses
$3,294
Mortgage P&I
30%
$1,106
Property Taxes
9%
$333
Home Insurance
2%
$80
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Heart of Longview Cozy Home -quiet-near hospitals | $2,751 | $133 | 4 | 2 | 2.18 mi |
Las Palmas | $5,605 | $271 | 4 | 2.5 | 1.92 mi |
Texas Dreamcatcher - Centrally Located | $4,819 | $233 | 3 | 2 | 1.35 mi |
The Collie Cottage | $4,095 | $198 | 3 | 2 | 0.88 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