Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.83% first-year return on $118k initial cash invested.
-11.83%
Cash On Cash
3.03%
Cap Rate
0.52
DSCR
$3,345
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,345
Total Expenses
$4,511
Mortgage P&I
65%
$2,164
Property Taxes
17%
$584
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Premium 5-Bed Corporate Home in West Temple | $4,594 | $236 | 4 | 3 | 2.14 mi |
Work Crew Friendly in Temple | $3,893 | $200 | 4 | 2 | 1.03 mi |
Huge Home near Family Water Park- Fully Stocked | $4,185 | $215 | 4 | 2.5 | 2.32 mi |
Red River House - great house, relaxed living | $3,426 | $176 | 4 | 2 | 2.37 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