Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $103k initial cash invested.
-10.72%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,935
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,935
Total Expenses
$3,853
Mortgage P&I
65%
$1,902
Property Taxes
14%
$412
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rock Point of the Falls | $3,729 | $183 | 4 | 2 | 2.45 mi |
Luxury roomy 4br,2king,1queen,3bed,4tv, w/playgrd | $5,095 | $250 | 4 | 2 | 2.9 mi |
Spacious 3 bedroom corner lot. | $2,140 | $105 | 3 | 2 | 3.14 mi |
REMODELED Family/Pet Friendly 3/2 Home in WF. TX | $2,792 | $137 | 3 | 2 | 3.31 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