Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $160k initial cash invested.
-17.73%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$2,748
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$5,108
Mortgage P&I
125%
$3,433
Property Taxes
4%
$120
Home Insurance
9%
$236
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool,King 9+, Hot tub Lake,Dock,Pickleball,Bball | $4,894 | $519 | 3 | 1 | 0.44 mi |
2 story retreat in Aggieland | $2,188 | $232 | 4 | 3 | 0.61 mi |
Getaway in the Woods - Texas A&M | $1,707 | $181 | 2 | 1 | 0.44 mi |
Blue Oasis Close to Kyle Field | $3,781 | $401 | 4 | 2.5 | 0.78 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