Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $114k initial cash invested.
-9.43%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$3,714
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,714
Total Expenses
$4,611
Mortgage P&I
58%
$2,167
Property Taxes
14%
$511
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$928
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
THE RED ARROYO TOWNHOUSE - Just minutes away to any area in San Angelo! ! | $2,988 | $209 | 3 | 2.5 | 0.72 mi |
Luxury lake front retreat | $10,479 | $733 | 4 | 3.5 | 1.44 mi |
The Corner Reserve | $3,102 | $217 | 3 | 2 | 0.18 mi |
Stunning updated 3 bedroom in Southland | $3,345 | $234 | 3 | 2 | 1.16 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