Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.57% first-year return on $84,150 initial cash invested.
-6.57%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$2,660
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$3,121
Mortgage P&I
60%
$1,589
Property Taxes
3%
$88
Home Insurance
4%
$110
HOA
2%
$58
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Your home away from home! | $2,070 | $108 | 3 | 2 | 0.19 mi |
Corpus Retreat Near Beaches, Shopping, Recreation | $3,373 | $176 | 3 | 2 | 0.32 mi |
Cottage by the Creek - 15 min to beach. Hot tub! | $3,315 | $173 | 3 | 2 | 0.44 mi |
Admirable Southside location! | $3,603 | $188 | 3 | 2 | 0.46 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