Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.88% first-year return on $196k initial cash invested.
-18.88%
Cash On Cash
1.86%
Cap Rate
0.31
DSCR
$5,114
Rent
-$3,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,114 income − $8,196 expenses = $3,082 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
$5,114
Total Expenses
$8,196
Mortgage P&I
81%
$4,144
Property Taxes
25%
$1,272
Home Insurance
6%
$287
HOA
1%
$38
Property Management
15%
$767
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,278
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious home nestled in nature | $10,466 | $506 | 4 | 2.5 | 1.25 mi |
3900sqft House on the greenbelt in South Austin!! | $3,040 | $147 | 4 | 3.5 | 0.65 mi |
Beautiful 4 Bedroom Home in S. Austin with a Pool | $0 | $0 | 4 | 3 | 1.1 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