Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.14% first-year return on $42,150 initial cash invested.
9.14%
Cash On Cash
10.29%
Cap Rate
1.68
DSCR
$1,956
Rent
$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$1,956
Total Expenses
$1,635
Mortgage P&I
30%
$587
Property Taxes
4%
$70
Home Insurance
2%
$40
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Golden - Charming 3 bedroom 1 mile from TTU | $1,975 | $151 | 3 | 1.5 | 0.52 mi |
Hoff Gardens 40 - 3BR 2BA - Downtown Lubbock | $1,792 | $137 | 3 | 2 | 0.38 mi |
★Clean&Fresh★3BR/2BA★Near TTU/UMC/Central LBK/DTWN | $1,491 | $114 | 3 | 2 | 0.42 mi |
Rest your Bundts in Raiderland | $2,145 | $164 | 3 | 2 | 0.76 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