Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.65% first-year return on $55,800 initial cash invested.
0.65%
Cash On Cash
6.83%
Cap Rate
1.12
DSCR
$2,039
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,039
Total Expenses
$2,009
Mortgage P&I
45%
$912
Property Taxes
3%
$54
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Livingston Lakeside Retreat | $3,310 | $279 | 3 | 2 | 0.09 mi |
< 1 Mi to Boat Ramp: Lake Livingston Retreat! | $1,957 | $165 | 3 | 2 | 0.05 mi |
Cheerful 2 bedroom Log Cabin with water access. | $1,945 | $164 | 3 | 2 | 0.56 mi |
Cute Home in Lake Livingston | $1,613 | $136 | 2 | 1 | 0.1 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