Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.89% first-year return on $68,291 initial cash invested.
-16.89%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$1,296
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,291
Downpayment
20%
$47,896
Closing costs
1%
$2,395
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,296
Total Expenses
$2,257
Mortgage P&I
94%
$1,214
Property Taxes
26%
$337
Home Insurance
6%
$84
HOA
0%
$0
Property Management
15%
$194
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Townhouse with King Beds *Pet Friendly* | $1,590 | $83 | 2 | 2 | 0.46 mi |
Cozy Apartment in Edinburg, TX! | $1,495 | $78 | 2 | 2 | 0.55 mi |
“The Maisonette in Edinburg” | $1,418 | $74 | 2 | 2 | 0.55 mi |
Lovely Apartment in Edinburg, TX! | $1,955 | $102 | 2 | 2 | 0.56 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