Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.28% first-year return on $153k initial cash invested.
-20.28%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,560
Rent
-$2,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$123k
Closing costs
1%
$6,150
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,560
Total Expenses
$5,148
Mortgage P&I
119%
$3,040
Property Taxes
26%
$665
Home Insurance
8%
$215
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR/2B Lubbock CompleteHome Stay | $2,844 | $170 | 4 | 2 | 3.75 mi |
Freshly Built Cottage-Style Home | $2,894 | $173 | 3 | 2 | 3.24 mi |
The Wander Inn - 3BR/2BA - New Construction | $3,112 | $186 | 3 | 2 | 3.58 mi |
South LBK~New~Safe Neighborhood~Garage Access | $3,279 | $196 | 3 | 2 | 3.65 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