Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.8% first-year return on $129k initial cash invested.
-12.8%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$3,746
Rent
-$1,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,746
Total Expenses
$5,120
Mortgage P&I
64%
$2,405
Property Taxes
20%
$742
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clementine's Cove | $8,485 | $797 | 4 | 3 | 3.07 mi |
Modern Lakefront Retreat on Eagle Mountain Lake | $2,608 | $245 | 3 | 2 | 2.64 mi |
Relaxing at Eagle Mountain Lake | $3,055 | $287 | 3 | 2 | 2.67 mi |
Eagle Mtn Lakefront Property w/ Kayaks & Fishing! | $3,332 | $313 | 3 | 2 | 2.7 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