Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.07% first-year return on $154k initial cash invested.
-11.07%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$5,404
Rent
-$1,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$124k
Closing costs
1%
$6,195
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,404
Total Expenses
$6,825
Mortgage P&I
56%
$3,017
Property Taxes
17%
$942
Home Insurance
4%
$222
HOA
1%
$50
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,351
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Acre Farmhouse by Gruene + River | Games, Grill | $6,029 | $583 | 4 | 3 | 1.74 mi |
Family Home Near Schlitterbahn: Updated, Big Yard! | $1,758 | $170 | 4 | 3 | 1.89 mi |
Spacious | 6 Beds | Near Schlitterbahn and River | $2,792 | $270 | 4 | 3 | 2.12 mi |
121 T-Bar-M | $3,795 | $367 | 4 | 3 | 2.15 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