Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.65% first-year return on $150k initial cash invested.
-7.65%
Cash On Cash
4.18%
Cap Rate
0.74
DSCR
$5,404
Rent
-$955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,404
Total Expenses
$6,359
Mortgage P&I
52%
$2,826
Property Taxes
13%
$729
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$811
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,351
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe Windsor Park Home | Great for Holiday Season! | $4,698 | $271 | 4 | 3.5 | 0.54 mi |
Modern Austin Getaway Mins to Downtown & BBQ! | $4,681 | $270 | 4 | 3.5 | 0.56 mi |
Up to 16 People - Mins 2 Downtown / Lux Retreat | $5,028 | $290 | 4 | 3.5 | 0.66 mi |
Spacious 4BD Stay|5 Mins to DT| Stunning Location! | $4,473 | $258 | 4 | 3.5 | 0.66 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