Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.32% first-year return on $82,800 initial cash invested.
-2.32%
Cash On Cash
5.64%
Cap Rate
0.98
DSCR
$3,182
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,182
Total Expenses
$3,342
Mortgage P&I
42%
$1,349
Property Taxes
11%
$355
Home Insurance
3%
$98
HOA
0%
$13
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy & Convenient | Bryan Expo House | $3,624 | $361 | 4 | 2 | 0.17 mi |
Allen House for Travelers and Guests | $2,238 | $223 | 4 | 2 | 0.78 mi |
Bryan/College Station Home: Fire Pit+Games+Movie | $3,363 | $335 | 4 | 2.5 | 0.03 mi |
Walk to Brazos County Expo: Elegant Home w/ Grill! | $2,720 | $271 | 3 | 2 | 0.54 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