Unlock all features! Tap here to upgrade
1694 Gruene Vineyard Crossing, New Braunfels, TX 78130
3 beds • 3 baths • 1377 sqft
$479,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.55% first-year return on $119k initial cash invested.
-15.55%
Cash On Cash
2.36%
Cap Rate
0.41
DSCR
$3,849
Rent
-$1,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$95,800
Closing costs
1%
$4,790
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$5,386
Mortgage P&I
60%
$2,326
Property Taxes
22%
$851
Home Insurance
4%
$168
HOA
5%
$194
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962