Unlock all features! Tap here to upgrade
2308 North Ranch Estates Blvd, New Braunfels, TX 78130
3 beds • 2 baths • 1738 sqft
$333,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -8.86% first-year return on $88,035 initial cash invested.
-8.86%
Cash On Cash
3.98%
Cap Rate
0.68
DSCR
$3,095
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,035
Downpayment
20%
$66,700
Closing costs
1%
$3,335
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$3,745
Mortgage P&I
53%
$1,631
Property Taxes
16%
$509
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
LD 435 Twilight Point | $6,464 | $483 | 3 | 2 | 1.43 mi |
✨Cozy Haus | Relaxing 'Home Base' | WiFi | | Location! Close to Town & Rivers, Schlitterbahn, Gruene | $5,166 | $386 | 3 | 2 | 2 mi |
Century Cottage | $4,243 | $317 | 3 | 2 | 2.01 mi |
Casa del Rio Located in downtown New Braunsfels Tx | $4,002 | $299 | 3 | 2 | 2.04 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