Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.56% first-year return on $65,418 initial cash invested.
5.56%
Cash On Cash
8.54%
Cap Rate
1.37
DSCR
$3,193
Rent
$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $2,890 expenses = $303 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$2,890
Mortgage P&I
37%
$1,176
Property Taxes
3%
$102
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hike & Relax: Tranquil Wooded Escape in Hockley | $2,373 | $195 | 3 | 2 | 2.05 mi |
Log Cabin w/Hot Chocolate,Fire Pit&so much S’MORE! | $4,684 | $385 | 2 | 2 | 1.56 mi |
Moonlight Cabin | $4,246 | $349 | 4 | 2 | 2.24 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