Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.31% first-year return on $172k initial cash invested.
-21.31%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,994
Rent
-$3,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$7,055
Mortgage P&I
91%
$3,633
Property Taxes
25%
$1,015
Home Insurance
6%
$257
HOA
6%
$233
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
La Casa del Leon- Quiet, modern, near everything! | $4,514 | $209 | 3 | 3 | 2.13 mi |
Refined La Villita Townhouse | $5,399 | $250 | 3 | 3 | 2.34 mi |
Casa Pina Azul | $6,241 | $289 | 3 | 2.5 | 1.92 mi |
Spacious & Cozy Family Home Near Airport: Sleeps 8 | $4,665 | $216 | 3 | 2.5 | 1.33 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