Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.61% first-year return on $55,695 initial cash invested.
-16.61%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$1,066
Rent
-$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,066
Total Expenses
$1,837
Mortgage P&I
87%
$925
Property Taxes
32%
$337
Home Insurance
6%
$63
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$266
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy RGV Residence | $1,086 | $102 | 3 | 2 | 3.78 mi |
Cozy home in Edinburg | $1,192 | $112 | 3 | 1 | 1.8 mi |
Cozy 2 BR + 2 BA + WiFi | $905 | $85 | 2 | 2 | 2.28 mi |
The Blue Haven Serene Stay | $1,160 | $109 | 4 | 2 | 2.4 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