Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $196k initial cash invested.
-17.88%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$5,425
Rent
-$2,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,425 income − $8,345 expenses = $2,920 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$164k
Closing costs
1%
$8,187
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,425
Total Expenses
$8,345
Mortgage P&I
76%
$4,144
Property Taxes
23%
$1,272
Home Insurance
5%
$287
HOA
1%
$38
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious home nestled in nature | $10,004 | $506 | 4 | 2.5 | 1.25 mi |
3900sqft House on the greenbelt in South Austin!! | $2,788 | $141 | 4 | 3.5 | 0.65 mi |
NEW Views, Cold Plunge, Sauna, Fire Pit, 10 acres | $10,083 | $510 | 4 | 4 | 1.35 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