Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.39% first-year return on $60,993 initial cash invested.
16.39%
Cash On Cash
11.31%
Cap Rate
1.86
DSCR
$4,608
Rent
$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$233k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,993
Downpayment
20%
$46,660
Closing costs
1%
$2,333
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$4,608
Total Expenses
$3,775
Mortgage P&I
26%
$1,181
Property Taxes
6%
$286
Home Insurance
2%
$84
HOA
0%
$13
Property Management
15%
$691
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,152
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming 2bdr/2bath lake house with AC in San Angelo | $3,588 | $251 | 2 | 2 | 0.97 mi |
Relaxing Getaway On The Lake | $3,960 | $277 | 2 | 2 | 0.79 mi |
The Cove at Lake Nasworthy (w/hot tub) | $4,846 | $339 | 2 | 2 | 0.8 mi |
Home Away From Home! w/ POOL | $2,101 | $147 | 2 | 1 | 2.06 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