Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.59% first-year return on $61,779 initial cash invested.
18.59%
Cash On Cash
13.72%
Cap Rate
2.21
DSCR
$4,236
Rent
$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$4,236
Total Expenses
$3,279
Mortgage P&I
22%
$931
Property Taxes
6%
$253
Home Insurance
1%
$63
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Blue Bungalow/Hot Tub/5 min to Magnolia | $4,824 | $305 | 4 | 2 | 0.57 mi |
Robinhood Lodge, Modern Family Getaway | $5,378 | $340 | 4 | 2 | 0.7 mi |
The Dolce House | Near Downtown | Silos and More | $3,575 | $226 | 4 | 2 | 0.35 mi |
Yellow Rose of Waco: 1.3 mi/Magnolia, 2.3mi/Baylor | $4,634 | $293 | 4 | 2 | 0.57 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