Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.11% first-year return on $94,440 initial cash invested.
-13.11%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$2,794
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,440
Downpayment
20%
$72,800
Closing costs
1%
$3,640
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$3,826
Mortgage P&I
64%
$1,780
Property Taxes
21%
$574
Home Insurance
5%
$131
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Crown of Nature Retreat | $3,397 | $153 | 3 | 2.5 | 0.18 mi |
A Refined/Cozy Home Near AT&T Stadium & Six Flags | $4,152 | $187 | 2 | 2.5 | 0.31 mi |
Cozy condo near the city | $1,754 | $79 | 2 | 2 | 0.27 mi |
2Bd Updated Condo-Gated +Parking | $2,220 | $100 | 2 | 2 | 0.72 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