Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.52% first-year return on $143k initial cash invested.
-13.52%
Cash On Cash
2.76%
Cap Rate
0.49
DSCR
$4,304
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$5,914
Mortgage P&I
65%
$2,807
Property Taxes
19%
$833
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Full House, Prime Location, Private Pool, BBQ | $3,645 | $235 | 3 | 2 | 0.76 mi |
Cozy Modern 4/2 <15 min to DT, AUS, Zilker, SoCo | $4,390 | $283 | 4 | 2 | 0.04 mi |
Private POOL South ATX 3 b 2.5 ba 6 mi to DT | $6,376 | $411 | 3 | 2.5 | 0.66 mi |
2 King Master~Pet Friendly~10 min to Downtown~Park | $2,777 | $179 | 2 | 2.5 | 0.29 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