Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.91% first-year return on $155k initial cash invested.
-26.91%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,303
Rent
-$3,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$5,768
Mortgage P&I
144%
$3,306
Property Taxes
45%
$1,029
Home Insurance
10%
$228
HOA
4%
$100
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Oasis Long-Term Close to DTWN Georgetown | $5,469 | $290 | 3 | 2 | 1.93 mi |
Log cabin near Lake Georgetown/Suncity Dell Webb. | $4,111 | $218 | 3 | 2 | 0.94 mi |
Home in Active Adult 55+ Community | $2,263 | $120 | 3 | 2 | 1.48 mi |
Sycamore Sanctuary | $5,054 | $268 | 4 | 2.5 | 2.08 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