Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.99% first-year return on $62,856 initial cash invested.
-0.99%
Cash On Cash
6.55%
Cap Rate
1.06
DSCR
$2,847
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,856
Downpayment
20%
$42,720
Closing costs
1%
$2,136
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,847
Total Expenses
$2,899
Mortgage P&I
39%
$1,104
Property Taxes
13%
$360
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean Cozy Home, King Bed, Pool, and Grill | $3,737 | $195 | 3 | 2 | 0.08 mi |
Home in Mission great location! Tv in each room! | $1,916 | $100 | 3 | 2 | 0.1 mi |
La Palma - Beautiful home in Mission, TX | $1,820 | $95 | 3 | 2 | 0.48 mi |
Casita Shary- Cozy Home! | $3,373 | $176 | 3 | 2 | 0.63 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