Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $84,150 initial cash invested.
-7.61%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$3,233
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,233
Total Expenses
$3,767
Mortgage P&I
47%
$1,519
Property Taxes
18%
$576
Home Insurance
3%
$110
HOA
0%
$11
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Leander Home Near Cedar Park | $3,533 | $176 | 3 | 2 | 0.41 mi |
Heartrock Oasis | $3,834 | $191 | 3 | 2 | 0.52 mi |
Family, workers, KING delux master/HEB CTR/Pets OK | $3,634 | $181 | 3 | 2 | 0.5 mi |
Leander Family Home: Large Yard & Near Austin | $3,071 | $153 | 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