Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.54% first-year return on $135k initial cash invested.
-18.54%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$2,818
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$105k
Closing costs
1%
$5,267
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,818
Total Expenses
$4,898
Mortgage P&I
95%
$2,671
Property Taxes
22%
$631
Home Insurance
7%
$189
HOA
2%
$54
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chill in Aggieland Luxury | $4,024 | $378 | 3 | 2.5 | 0.67 mi |
The Happy Hideaway | $3,087 | $290 | 4 | 2.5 | 0.75 mi |
Travel Long Term in Aggieland- 90+ Day Stay | $830 | $78 | 4 | 2 | 0.73 mi |
“ POOLING AROUND “ in College Station! | $3,119 | $293 | 3 | 2.5 | 0.67 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