Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.18% first-year return on $122k initial cash invested.
-6.18%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$4,678
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,700
Closing costs
1%
$4,685
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,678
Total Expenses
$5,308
Mortgage P&I
48%
$2,258
Property Taxes
13%
$609
Home Insurance
4%
$166
HOA
1%
$29
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean and Cozy Bryan Home *new listing* | $7,260 | $341 | 4 | 2 | 1.6 mi |
Delightful 4-bedroom home & comfy sleeping spaces | $8,346 | $392 | 4 | 2 | 2.17 mi |
Woodbriar at Texas A&M | $3,833 | $180 | 4 | 2 | 1.14 mi |
Stonecrest Summit | $4,344 | $204 | 4 | 3 | 0.25 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