Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.88% first-year return on $94,314 initial cash invested.
7.88%
Cash On Cash
8.78%
Cap Rate
1.48
DSCR
$6,034
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$363k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,314
Downpayment
20%
$72,680
Closing costs
1%
$3,634
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,034
Total Expenses
$5,415
Mortgage P&I
30%
$1,799
Property Taxes
10%
$591
Home Insurance
2%
$130
HOA
0%
$0
Property Management
15%
$905
CapEx
4%
$241
Vacancy
0%
$0
Maintenance
4%
$241
Other
25%
$1,508
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
FIFA•Pool•Hot Tub•Game Room•Fire Pit•Outdoor Movie | $6,803 | $315 | 3 | 2 | 0.3 mi |
Beautiful Waterfront Townhouse near AT&T Stadium | $2,937 | $136 | 3 | 2.5 | 0.78 mi |
fifa-15 mins to stadium~Gameroom~Speakeasy~pool | $7,645 | $354 | 4 | 2 | 0.14 mi |
Paradise Mid-City | $4,341 | $201 | 3 | 2 | 0.47 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