Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.9% first-year return on $105k initial cash invested.
-6.9%
Cash On Cash
4.34%
Cap Rate
0.75
DSCR
$3,438
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$77,380
Closing costs
1%
$3,869
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,438
Total Expenses
$4,043
Mortgage P&I
54%
$1,865
Property Taxes
11%
$388
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort & Convenience - Mins to RAFB - Sleeps 8! | $3,513 | $175 | 3 | 2.5 | 0.42 mi |
4 bedrm, 2 bath, pool, hot tub near Randolph AFB | $6,203 | $309 | 4 | 2.5 | 0.58 mi |
Cozy home w/outdoor area+firepit | $3,212 | $160 | 4 | 2 | 0.79 mi |
Modern Duplex: 3 BR w/ King Suite & Spacious Yard | $2,289 | $114 | 3 | 2.5 | 0.68 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