Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.23% first-year return on $66,426 initial cash invested.
-3.23%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$2,981
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,426
Downpayment
20%
$46,120
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,981
Total Expenses
$3,160
Mortgage P&I
39%
$1,149
Property Taxes
15%
$436
Home Insurance
3%
$82
HOA
2%
$63
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bonnie Lou's Bohemian Bungalow as SEEN on NETFLIX! | $2,979 | $166 | 3 | 1 | 2.3 mi |
Pinterest-Inspired Home Near Venue | $3,930 | $219 | 4 | 2 | 1.56 mi |
Ranch house in Magnolia, TX aka The Zaiontz Ranch | $4,486 | $250 | 3 | 2 | 2.33 mi |
Cozy Magnolia Retreat – 4BR/3BA Family Home | $3,230 | $180 | 4 | 3 | 0.1 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