Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $197k initial cash invested.
-24.91%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$2,065
Rent
-$4,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,240
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,065
Total Expenses
$6,155
Mortgage P&I
196%
$4,054
Property Taxes
39%
$796
Home Insurance
14%
$288
HOA
1%
$25
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
15 min. to Whitewater Amphitheater/4 min. to Lake | $1,696 | $143 | 3 | 2 | 0.75 mi |
Near New Braunfels/Tubing/Shuffleboard/YardGames | $2,266 | $191 | 3 | 2 | 0.77 mi |
Relaxing Lake Getaway | $2,254 | $190 | 3 | 2 | 0.03 mi |
The Casa | LUX Hot Tub | Fenced Yard | Deer | $2,717 | $229 | 3 | 2 | 0.28 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