Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.19% first-year return on $126k initial cash invested.
-0.19%
Cash On Cash
6.6%
Cap Rate
1.1
DSCR
$6,820
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,500
Closing costs
1%
$4,875
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,820
Total Expenses
$6,840
Mortgage P&I
36%
$2,428
Property Taxes
14%
$939
Home Insurance
3%
$171
HOA
0%
$28
Property Management
15%
$1,023
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,705
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Escape: 4BR, Games, Golf | $6,424 | $330 | 4 | 2.5 | 0.36 mi |
Heated POOL | BBQ | GameRoom by Fiesta Texas | $7,397 | $380 | 4 | 2 | 0.62 mi |
Play Paradise | Minigolf, Basketball & Gameroom | $7,611 | $391 | 4 | 2 | 0.63 mi |
Fun 'n Sun Heated POOL & GameRoom by Fiesta Texas | $6,443 | $331 | 4 | 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