Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.23% first-year return on $106k initial cash invested.
-7.23%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$3,466
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,466
Total Expenses
$4,106
Mortgage P&I
59%
$2,048
Property Taxes
7%
$247
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown FXBG Nature Retreat | $2,878 | $166 | 3 | 2.5 | 0.46 mi |
Home in Fredericksburg | $2,965 | $171 | 3 | 2.5 | 2.14 mi |
Cheerful 3 bedroom home with a pool and sauna | $4,525 | $261 | 3 | 2 | 1.27 mi |
Midterm/pet-friendly! Minutes from downtown FXBG! | $4,317 | $249 | 3 | 4 | 1.43 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