Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.36% first-year return on $52,461 initial cash invested.
3.36%
Cash On Cash
8.01%
Cap Rate
1.29
DSCR
$2,512
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,461
Downpayment
20%
$32,820
Closing costs
1%
$1,641
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,512
Total Expenses
$2,365
Mortgage P&I
34%
$848
Property Taxes
10%
$254
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 3BR Near Tyler Medical District | $3,627 | $225 | 3 | 2 | 0.78 mi |
Keaton Rose - Family fun awaits | BBQ grill | $2,789 | $173 | 3 | 2 | 0.52 mi |
Sweet Tea & Magnolia-Quiet, Beautiful, Convenient | $2,531 | $157 | 3 | 2 | 0.61 mi |
Westfield Place Spacious Home Near Medical/College | $2,128 | $132 | 3 | 2 | 0.68 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