Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.43% first-year return on $166k initial cash invested.
-24.43%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$2,615
Rent
-$3,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$166k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,615
Total Expenses
$5,989
Mortgage P&I
128%
$3,336
Property Taxes
43%
$1,123
Home Insurance
9%
$236
HOA
1%
$38
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
OCOSA Ranch | $5,261 | $368 | 4 | 3.5 | 2.21 mi |
Beautiful Home in South ATX | $3,402 | $238 | 4 | 3 | 1.42 mi |
Spacious & Sunny 4-bedroom | $1,487 | $104 | 4 | 3 | 0.57 mi |
Spring Special 10% Discount 5 Bedrooms 5 QueenBeds | $2,702 | $189 | 5 | 3 | 1.1 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