Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.76% first-year return on $113k initial cash invested.
3.76%
Cash On Cash
7.64%
Cap Rate
1.26
DSCR
$6,055
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,020
Closing costs
1%
$4,501
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$6,055
Total Expenses
$5,702
Mortgage P&I
38%
$2,271
Property Taxes
6%
$353
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$908
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,514
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Bryan Farmhouse on 1 Acre w/ Hot Tub! | $14,003 | $677 | 3 | 3.5 | 3.28 mi |
Modern farmhouse | $5,585 | $270 | 3 | 3 | 2.74 mi |
The Best of Both Worlds | $7,322 | $354 | 3 | 2 | 2.24 mi |
Aggieland Retreat | Hot Tub • Fire Pit • Mini Golf | $9,059 | $438 | 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