3802 Wild Horse Creek Ct, College Station, TX 77845
3 beds • 2 baths • 1209 sqft
$259,400
View on ZillowThis property could be a profitable Airbnb investment with a projected 14.12% first-year return on $72,474 initial cash invested.
14.12%
Cash On Cash
11.02%
Cap Rate
1.79
DSCR
$5,008
Rent
$853
Cashflow
Cash Flow
$5,008 income − $4,155 expenses = $853 cash flow
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$5,008
Total Expenses
$4,155
Mortgage P&I
27%
$1,330
Property Taxes
6%
$287
Home Insurance
2%
$93
HOA
1%
$42
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252