Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.16% first-year return on $128k initial cash invested.
-16.16%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,187
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$4,915
Mortgage P&I
84%
$2,672
Property Taxes
15%
$476
Home Insurance
7%
$238
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 2BR 2.5BA | 5 Min to Goodfellow | Private Yard | $3,593 | $179 | 2 | 2.5 | 0.2 mi |
Brand New Modern 2BR ~ Mathis Field! | $3,373 | $168 | 2 | 2.5 | 0.21 mi |
Cozy 2BR Getaway Patio Fun | $3,272 | $163 | 2 | 2.5 | 0.21 mi |
Music Hall! -2BR•2.5BA | $2,971 | $148 | 2 | 2.5 | 0.17 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