Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.14% first-year return on $95,784 initial cash invested.
-11.14%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$3,320
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,784
Downpayment
20%
$74,080
Closing costs
1%
$3,704
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$4,209
Mortgage P&I
56%
$1,865
Property Taxes
18%
$609
Home Insurance
4%
$126
HOA
0%
$15
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$830
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2 Living Rooms, Playstation Games, Sleeps 10, Yard | $3,828 | $286 | 3 | 2 | 1.01 mi |
Aggie Cozy Corner- Entire house | $3,453 | $258 | 3 | 2 | 1.1 mi |
Retro Retreat- 3 bedroom, 2 bathroom Home | $3,373 | $252 | 3 | 2 | 1.5 mi |
Hot Tub + Outdoor Kitchen: Stylish Home in Bryan | $3,814 | $285 | 3 | 2 | 1.8 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