Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.89% first-year return on $145k initial cash invested.
-22.89%
Cash On Cash
0.51%
Cap Rate
0.08
DSCR
$2,996
Rent
-$2,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,756
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,996
Total Expenses
$5,760
Mortgage P&I
96%
$2,887
Property Taxes
36%
$1,090
Home Insurance
7%
$205
HOA
5%
$140
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa De St Miguel-Home of Valero Open TPC Resort, Fiesta, Spurs, Valero, Alamo | $4,541 | $311 | 4 | 3.5 | 0.24 mi |
Dream Getaway House in Cibolo Canyons | $3,738 | $256 | 3 | 2 | 0.72 mi |
5 bed 2.5 bath pool table by JW Marriott | $2,701 | $185 | 4 | 2.5 | 0.64 mi |
3 Bed 2 Bath by JW Marriott on TPC/Bulverde/Evans | $2,394 | $164 | 3 | 2 | 0.45 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