Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.6% first-year return on $52,650 initial cash invested.
18.6%
Cash On Cash
13.19%
Cap Rate
2.17
DSCR
$4,077
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$4,077
Total Expenses
$3,261
Mortgage P&I
20%
$835
Property Taxes
10%
$411
Home Insurance
1%
$58
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,019
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakehouse w/ Pool, Spa, & Gameroom | $6,935 | $300 | 4 | 2 | 0.38 mi |
Cozy Townhouse near Lake w Covered Parking | $3,629 | $157 | 2 | 1.5 | 0.03 mi |
Beautiful, 2-bedroom condo, walking distance from lake Ray Hubbard. | $3,121 | $135 | 2 | 2 | 0.33 mi |
Modern Design, Lakefront Home on Lake Ray Hubbard | $2,890 | $125 | 2 | 2 | 0.68 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