Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.48% first-year return on $152k initial cash invested.
-9.48%
Cash On Cash
3.77%
Cap Rate
0.65
DSCR
$4,459
Rent
-$1,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$122k
Closing costs
1%
$6,078
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,459
Total Expenses
$5,657
Mortgage P&I
66%
$2,929
Property Taxes
7%
$319
Home Insurance
5%
$219
HOA
1%
$50
Property Management
15%
$669
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,115
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Getaway! 4 King beds & 4 Baths full of amenities | $3,474 | $423 | 4 | 4 | 1.6 mi |
Aggie Escape | 4BR+Fire Pit+Yard Games | Near A&M | $2,825 | $344 | 4 | 4 | 2.34 mi |
Aggieland Retreat | $7,260 | $884 | 4 | 3 | 0.58 mi |
2 story retreat in Aggieland | $1,922 | $234 | 4 | 3 | 1.54 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