Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.85% first-year return on $410k initial cash invested.
-26.85%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$6,907
Rent
-$9,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1840k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$410k
Downpayment
20%
$368k
Closing costs
1%
$18,400
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,907
Total Expenses
$16,089
Mortgage P&I
137%
$9,475
Property Taxes
38%
$2,655
Home Insurance
9%
$644
HOA
0%
$0
Property Management
15%
$1,036
CapEx
4%
$276
Vacancy
0%
$0
Maintenance
4%
$276
Other
25%
$1,727
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Austin Oasis with Pool | Sleeps 9 | $7,273 | $427 | 4 | 3 | 0.51 mi |
Central Austin Oasis with Pool - Sleeps 9 | $7,972 | $468 | 4 | 3 | 0.59 mi |
Cha-Cha-Cha! | $6,967 | $409 | 4 | 3 | 0.73 mi |
Stylish + Modern 4-bedroom, 10 minutes to Downtown | $6,762 | $397 | 4 | 3 | 0.3 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