Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.64% first-year return on $79,440 initial cash invested.
-8.64%
Cash On Cash
3.67%
Cap Rate
0.63
DSCR
$2,233
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,233
Total Expenses
$2,805
Mortgage P&I
58%
$1,291
Property Taxes
16%
$351
Home Insurance
4%
$92
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home away from home | $3,822 | $206 | 4 | 2 | 0.79 mi |
Airport cozy home | $2,598 | $140 | 4 | 2 | 0.2 mi |
Entire Beautiful, Spacious 4 BDRM Home in Killeen, | $1,948 | $105 | 4 | 2 | 0.33 mi |
This is TEXAS! | $1,930 | $104 | 4 | 2 | 0.34 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