Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.91% first-year return on $60,945 initial cash invested.
5.91%
Cash On Cash
8.23%
Cap Rate
1.44
DSCR
$3,280
Rent
$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,945
Downpayment
20%
$40,900
Closing costs
1%
$2,045
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,280
Total Expenses
$2,980
Mortgage P&I
30%
$972
Property Taxes
11%
$366
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Zen House | A Peaceful Stay | $5,962 | $280 | 3 | 2.5 | 0.39 mi |
Huge 3BR Duplex w/ Private Entry & Garage/Edinburg | $2,342 | $110 | 3 | 2.5 | 0.78 mi |
House with 2 bedrooms | $1,384 | $65 | 2 | 1 | 0.57 mi |
UTRGV Garden Cottage | $873 | $41 | 2 | 1 | 0.7 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