Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.59% first-year return on $286k initial cash invested.
-2.59%
Cash On Cash
1.57%
Cap Rate
0.51
DSCR
$2,021
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $2,638 expenses = $617 out of pocket
Investment Breakdown
|
Purchase Price
$425k
Downpayment
58.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
58%
$247k
Closing costs
5%
$21,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,021
Total Expenses
$2,638
Mortgage P&I
54%
$1,093
Property Taxes
18%
$368
Home Insurance
5%
$106
HOA
0%
$0
Property Management
20%
$404
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Birdsong Cottage | $2,683 | $180 | 2 | 2 | 1.2 mi |
Granbury Family Getaway | $4,665 | $313 | 4 | 2 | 1.86 mi |
'Leaping Toad Ranch' ~ 9 Mi to Lake Granbury! | $2,996 | $201 | 3 | 2 | 2.27 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