Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.82% first-year return on $48,450 initial cash invested.
0.82%
Cash On Cash
7%
Cap Rate
1.17
DSCR
$2,258
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$2,225
Mortgage P&I
32%
$723
Property Taxes
16%
$368
Home Insurance
2%
$51
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home Near Downtown | Pet-Friendly | $2,693 | $115 | 3 | 2 | 1.67 mi |
Modern Comfy Home in Temple, TX | 3BD/2BA | $2,857 | $122 | 3 | 2 | 0.39 mi |
Cozy and unique 3/2 big parking space | $3,419 | $146 | 3 | 2 | 2.18 mi |
Traveler's Respite - 3 Bedroom | $3,560 | $152 | 3 | 2.5 | 1.33 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