Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.84% first-year return on $105k initial cash invested.
-1.84%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$4,897
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,897
Total Expenses
$5,058
Mortgage P&I
39%
$1,892
Property Taxes
14%
$680
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,224
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunshine Stays, Heated Pool, Hot Tub, Firepit | $6,807 | $373 | 4 | 2 | 0.27 mi |
Conveniently Located Family Friendly Home | $3,468 | $190 | 4 | 2.5 | 0.14 mi |
~Serene~Tx Hill Country in the city backs to creek | $3,741 | $205 | 4 | 2.5 | 0.26 mi |
theOAKloft - Heated Pool/Hot Tub -Games-Bring Fido | $9,855 | $540 | 4 | 2.5 | 0.53 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