Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $64,458 initial cash invested.
-10.3%
Cash On Cash
3.97%
Cap Rate
0.64
DSCR
$2,141
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,141
Total Expenses
$2,694
Mortgage P&I
60%
$1,293
Property Taxes
13%
$286
Home Insurance
4%
$87
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Professor Harrison's House - Minutes to Magnolia | $3,256 | $202 | 2 | 2 | 0.71 mi |
The Baby Blue Cottage - Fixer Upper, Season 3 | $3,821 | $237 | 2 | 2 | 0.76 mi |
Gorman Getaway - Entire home near downtown Waco | $2,708 | $168 | 2 | 2 | 0.68 mi |
Modern Charmer, Long Term Stay, Central Waco | $1,306 | $81 | 2 | 1 | 0.5 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