Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.47% first-year return on $56,283 initial cash invested.
-2.47%
Cash On Cash
5.9%
Cap Rate
0.97
DSCR
$2,224
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,283
Downpayment
20%
$36,460
Closing costs
1%
$1,823
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$2,340
Mortgage P&I
42%
$923
Property Taxes
13%
$284
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Le Gather Ranch House | $2,242 | $134 | 3 | 2 | 1.34 mi |
3 bedroom, 2 bath apartment | $1,322 | $79 | 3 | 2 | 1.47 mi |
Home In Mission TX | $1,757 | $105 | 3 | 1 | 1.71 mi |
Serene Mission Oasis! | $1,857 | $111 | 2 | 2 | 1.35 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