Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.8% first-year return on $131k initial cash invested.
-9.8%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$4,932
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,115
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,932
Total Expenses
$6,005
Mortgage P&I
51%
$2,501
Property Taxes
19%
$932
Home Insurance
4%
$182
HOA
0%
$23
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
House in Los Agaves | $4,099 | $245 | 3 | 3 | 1.39 mi |
Imperial Comfort | North Laredo | $3,145 | $188 | 3 | 3.5 | 1.5 mi |
7 Mi to Lake Casa Blanca: Laredo Family Home! | $5,387 | $322 | 5 | 3.5 | 0.39 mi |
My Nest | $5,671 | $339 | 5 | 3.5 | 1.12 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