Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.54% first-year return on $45,216 initial cash invested.
1.54%
Cash On Cash
7.31%
Cap Rate
1.2
DSCR
$1,857
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,216
Downpayment
20%
$25,920
Closing costs
1%
$1,296
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,857
Total Expenses
$1,799
Mortgage P&I
35%
$657
Property Taxes
8%
$155
Home Insurance
3%
$49
HOA
3%
$47
Property Management
15%
$279
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home at Cedar Point | $1,396 | $135 | 3 | 2 | 0.62 mi |
Little House on the Water | $1,624 | $157 | 3 | 1 | 0.67 mi |
Views, Sunsets & Wildlife: Waterfront Gem in Texas | $2,482 | $240 | 3 | 2 | 0.45 mi |
Relax at Heron's Nest-great sunsets & birdwatching | $2,544 | $246 | 3 | 2 | 0.61 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