Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.3% first-year return on $85,200 initial cash invested.
-4.3%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$2,979
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$3,284
Mortgage P&I
53%
$1,585
Property Taxes
5%
$157
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hickory House | Shuffle Board and Swimming Pool | $3,847 | $204 | 3 | 2 | 0.78 mi |
10 Beds | Hot Tub | Near I-35 & S&W | Sleeps 13 | $4,036 | $214 | 3 | 2 | 0.39 mi |
Charming Home Away From Home | $2,508 | $133 | 3 | 1 | 0.57 mi |
Nice and Quiet | $1,660 | $88 | 3 | 1 | 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