Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.35% first-year return on $87,105 initial cash invested.
-6.35%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$2,924
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,105
Downpayment
20%
$60,100
Closing costs
1%
$3,005
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,924
Total Expenses
$3,385
Mortgage P&I
51%
$1,504
Property Taxes
13%
$370
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southwest LBK SUZY MAE 3/2/2 + Pergola Patio | $4,173 | $280 | 4 | 2 | 0.19 mi |
The 101 | $2,444 | $164 | 3 | 2 | 0.68 mi |
Tucked Away in Southwest LBK *Pet Friendly *Garage | $2,936 | $197 | 3 | 2 | 0.23 mi |
Mojave Mirage - 3BR 2BA - New in South Lubbock | $2,265 | $152 | 3 | 2 | 0.6 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