Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.21% first-year return on $68,190 initial cash invested.
-11.21%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$1,485
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,190
Downpayment
20%
$47,800
Closing costs
1%
$2,390
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,485
Total Expenses
$2,122
Mortgage P&I
82%
$1,212
Property Taxes
8%
$114
Home Insurance
6%
$84
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Blue Oasis: Central Escape | $1,467 | $91 | 3 | 2.5 | 0.06 mi |
The Gathering Palace @Blue Oasis | $1,644 | $102 | 3 | 2.5 | 0.1 mi |
Gated, by Expwy, UTRGV, Shops, Hosp, Trenton | $1,322 | $82 | 2 | 2 | 0.75 mi |
The Serenity Cove | $1,403 | $87 | 2 | 2.5 | 0.12 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