Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.37% first-year return on $87,000 initial cash invested.
1.37%
Cash On Cash
7.06%
Cap Rate
1.18
DSCR
$4,307
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,307
Total Expenses
$4,208
Mortgage P&I
35%
$1,494
Property Taxes
13%
$542
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Golf Course Dream home with Poolside & Gameroom | $8,661 | $452 | 4 | 2 | 0.77 mi |
Cozy Family Home in San Antonio | $3,066 | $160 | 4 | 2 | 0.75 mi |
TX1. (House) Sauna & Game Room Fun for Groups! | $7,052 | $368 | 4 | 3 | 0.44 mi |
COZY & Spacious Getaway on a budget. New Listing! | $2,740 | $143 | 3 | 2 | 0.65 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