Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.84% first-year return on $73,650 initial cash invested.
-9.84%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$1,979
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,979
Total Expenses
$2,583
Mortgage P&I
66%
$1,302
Property Taxes
12%
$238
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$495
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Cozy Stay in the LBK! 3BD 2BA | $2,250 | $172 | 3 | 2 | 0.52 mi |
Geneva's House - 3BR/2BA - Family Friendly | $2,197 | $168 | 3 | 2 | 0.4 mi |
Fremont House - 3BR/2BA - Family Friendly | $1,975 | $151 | 3 | 2 | 0.4 mi |
Shady Pecan | $1,779 | $136 | 3 | 2 | 0.48 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