Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.95% first-year return on $111k initial cash invested.
-9.95%
Cash On Cash
3.65%
Cap Rate
0.63
DSCR
$3,355
Rent
-$924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,355
Total Expenses
$4,279
Mortgage P&I
64%
$2,145
Property Taxes
10%
$343
Home Insurance
5%
$156
HOA
1%
$25
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
"The Walker House" | $4,114 | $167 | 3 | 2 | 0.33 mi |
The Lonestar Casita | $4,706 | $191 | 3 | 2 | 0.53 mi |
Gigi’s Cozy Mid-town home | $3,080 | $125 | 3 | 2 | 0.62 mi |
Willie's Place | $5,125 | $208 | 3 | 2 | 0.76 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