Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.93% first-year return on $906k initial cash invested.
-29.93%
Cash On Cash
-0.26%
Cap Rate
-0.04
DSCR
$8,280
Rent
-$22,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$906k
Downpayment
20%
$840k
Closing costs
1%
$41,995
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,280
Total Expenses
$30,876
Mortgage P&I
258%
$21,372
Property Taxes
49%
$4,060
Home Insurance
18%
$1,470
HOA
0%
$0
Property Management
15%
$1,242
CapEx
4%
$331
Vacancy
0%
$0
Maintenance
4%
$331
Other
25%
$2,070
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
RR 1300 Hondo's River House | $6,260 | $588 | 4 | 5 | 4.99 mi |
About 7134 River Repose | $15,394 | $1,446 | 4 | 4 | 3.72 mi |
RR 9030 Calcamco-Rio | $7,101 | $667 | 4 | 4 | 4.24 mi |
Guadalupe River, Whitewater Amphitheater, New Braunfels, Canyon Lake, Gruene | $5,674 | $533 | 4 | 4 | 4.82 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