Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected 0% first-year return on $38,979 initial cash invested.
0%
Cash On Cash
6.71%
Cap Rate
1.12
DSCR
$1,499
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
18%
$18,000
Cashflow
Total Income
$1,499
Total Expenses
$1,499
Mortgage P&I
33%
$499
Property Taxes
16%
$245
Home Insurance
2%
$35
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$375
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lone Star Comfort Townhouse 3 rooms | $1,238 | $69 | 3 | 2 | 0.6 mi |
Spacious Home in Killeen 2 Br/2bath | $2,028 | $113 | 2 | 2 | 0.77 mi |
2-Bedroom Modern Retreat | $1,472 | $82 | 2 | 1 | 0.23 mi |
Stylish and Cozy Townhouse | $1,436 | $80 | 2 | 1.5 | 0.57 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