Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.51% first-year return on $169k initial cash invested.
-26.51%
Cash On Cash
0%
Cap Rate
0
DSCR
$1,864
Rent
-$3,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,192
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,864
Total Expenses
$5,598
Mortgage P&I
196%
$3,658
Property Taxes
38%
$703
Home Insurance
18%
$341
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3/2 LOVELY SPACIOUS APARTMENT #6C | $2,168 | $88 | 3 | 2 | 0.64 mi |
3/2 Close to Landa Park, Wurstfest, Gruene #12D | $2,291 | $93 | 3 | 2 | 0.74 mi |
3/2 Near Parks, Rivers, & Downtown. And Wurstfest! | $2,193 | $89 | 3 | 2 | 0.43 mi |
Xander Haus - Monthly Rental | $2,488 | $101 | 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