Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.81% first-year return on $63,900 initial cash invested.
11.81%
Cash On Cash
10.79%
Cap Rate
1.8
DSCR
$3,300
Rent
$629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$3,300
Total Expenses
$2,671
Mortgage P&I
29%
$947
Property Taxes
2%
$74
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$825
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedrooms in Center of Temple | $4,342 | $234 | 4 | 2 | 1.62 mi |
Corporate & Construction Housing | 4BR Temple Home | $5,381 | $290 | 4 | 2 | 1.92 mi |
Whispering Ponds, Temple, TX | $6,587 | $355 | 4 | 3 | 1.67 mi |
Temple Historic District | $2,301 | $124 | 4 | 3 | 1.11 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