Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.06% first-year return on $381k initial cash invested.
-27.06%
Cash On Cash
0.25%
Cap Rate
0.04
DSCR
$4,895
Rent
-$8,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1700k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$340k
Closing costs
1%
$16,999
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,895
Total Expenses
$13,485
Mortgage P&I
179%
$8,754
Property Taxes
35%
$1,701
Home Insurance
12%
$595
HOA
2%
$85
Property Management
15%
$734
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Pool, BBQ, Hot Tub with 2 Master Suites | $6,408 | $458 | 4 | 4 | 1.9 mi |
“Amazing Deal” Our French Hill Country Estate on over 3 acres with private pool. | $14,258 | $1,019 | 5 | 4.5 | 1.56 mi |
Serene Lakeway Escape | $2,980 | $213 | 3 | 3 | 1.47 mi |
Beautiful nature retreat home in Austin | $2,868 | $205 | 3 | 3 | 1.49 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