Unlock all features! Tap here to upgrade
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 12.55% first-year return on $72,474 initial cash invested.
12.55%
Cash On Cash
10.55%
Cap Rate
1.72
DSCR
$4,827
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $4,069 expenses = $758 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
$4,827
Total Expenses
$4,069
Mortgage P&I
28%
$1,330
Property Taxes
6%
$287
Home Insurance
2%
$93
HOA
1%
$42
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207