Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.26% first-year return on $69,450 initial cash invested.
1.26%
Cash On Cash
6.71%
Cap Rate
1.18
DSCR
$3,317
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,317
Total Expenses
$3,244
Mortgage P&I
35%
$1,163
Property Taxes
12%
$402
Home Insurance
3%
$86
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Western Luxe Suites | Near TCU + Stockyards | $4,938 | $246 | 3 | 2 | 1.61 mi |
Modern Comfort Near Magnolia, Stockyards & TCU | $5,400 | $269 | 3 | 2 | 1.69 mi |
CityCentral, Gameroom, Gym, PatioOasis, ModernStay | $5,621 | $280 | 3 | 2 | 2.09 mi |
Econo Comfort near TCU, Downtown, Dickies Arena | $3,975 | $198 | 3 | 2 | 2.19 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