Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.69% first-year return on $186k initial cash invested.
-24.69%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,695
Rent
-$3,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$773k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$155k
Closing costs
1%
$7,727
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,695
Total Expenses
$6,528
Mortgage P&I
143%
$3,861
Property Taxes
39%
$1,063
Home Insurance
11%
$287
HOA
1%
$23
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 BR+Game Room | Kyle Field | Hospitals |MC Modern | $3,745 | $342 | 4 | 2 | 2.08 mi |
Lakefront College Station Home Near Texas A & M! | $3,614 | $330 | 4 | 2 | 2.18 mi |
Howdy Lane- 3bdrm/2bath-new home | $3,493 | $319 | 3 | 2 | 2.19 mi |
The Vineyard | $3,800 | $347 | 3 | 2.5 | 2.29 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