Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $127k initial cash invested.
-10.49%
Cash On Cash
3.53%
Cap Rate
0.61
DSCR
$4,690
Rent
-$1,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,690
Total Expenses
$5,797
Mortgage P&I
50%
$2,359
Property Taxes
20%
$940
Home Insurance
4%
$171
HOA
2%
$75
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,172
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Peachtree Haven 4BR with Pool & OfficeG#41727 | $4,686 | $195 | 4 | 3 | 1.6 mi |
Instant Tour: 1st Floor BR｜Insurance Stays M#41727 | $6,560 | $273 | 4 | 3 | 1.61 mi |
Comfortable 4BR/3BA｜Pool & Office Included E#41727 | $5,190 | $216 | 4 | 3 | 1.62 mi |
Austin Pflugerville Lake Home | $5,214 | $217 | 4 | 2.5 | 0.8 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