Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.95% first-year return on $160k initial cash invested.
-18.95%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$3,320
Rent
-$2,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$5,839
Mortgage P&I
100%
$3,332
Property Taxes
20%
$652
Home Insurance
7%
$236
HOA
1%
$25
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
OT 250SA Sweet Annie | $2,811 | $280 | 3 | 2 | 0.99 mi |
Lakefront A-Frame | Grill, Fire Pit, Outdoor Games | $3,965 | $395 | 3 | 2 | 0.86 mi |
Rancho 34 | Hot Tub | Pet Friendly | Chef | $3,423 | $341 | 3 | 2 | 0.93 mi |
Gruene Glass House-Fire Pit-Games-Music Hall-Lake | $3,142 | $313 | 3 | 2 | 0.95 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