Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.48% first-year return on $118k initial cash invested.
-6.48%
Cash On Cash
4.75%
Cap Rate
0.78
DSCR
$3,673
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,673
Total Expenses
$4,313
Mortgage P&I
62%
$2,273
Property Taxes
3%
$117
Home Insurance
4%
$158
HOA
0%
$2
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cul-de-sac Dream | $6,515 | $612 | 4 | 3 | 1.66 mi |
Kaivalya | EV | NearA&M | Santa Wonderland | $2,150 | $202 | 4 | 3 | 1.03 mi |
4 BR+Game Room | Kyle Field | Hospitals |MC Modern | $3,641 | $342 | 4 | 2 | 1.17 mi |
Teal Door @ The HOWDY House | $4,524 | $425 | 4 | 2 | 2.09 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