Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.4% first-year return on $71,838 initial cash invested.
-5.4%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$2,416
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,838
Downpayment
20%
$45,560
Closing costs
1%
$2,278
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$2,416
Total Expenses
$2,739
Mortgage P&I
47%
$1,146
Property Taxes
15%
$353
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Affordable & Clean | Sleeps 8 | $2,128 | $106 | 4 | 2 | 0.76 mi |
Furnished 3BR Near Ft Cavazos Ideal TDY, PCS & CTR | $2,208 | $110 | 3 | 2 | 0.51 mi |
Self Chk-In 10mins to Ft Cavazos | $2,429 | $121 | 3 | 2 | 0.52 mi |
Pet Friendly | BBQ Grill | Wi-Fi | Free Parking | $2,108 | $105 | 3 | 2 | 0.72 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