Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.53% first-year return on $71,565 initial cash invested.
-5.53%
Cash On Cash
5.06%
Cap Rate
0.81
DSCR
$2,664
Rent
-$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,565
Downpayment
20%
$45,300
Closing costs
1%
$2,265
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$2,664
Total Expenses
$2,994
Mortgage P&I
44%
$1,178
Property Taxes
17%
$446
Home Insurance
3%
$81
HOA
0%
$9
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Parkfield: Spacious 4 BDR in North Temple | $2,412 | $122 | 4 | 2 | 0.17 mi |
Charming 3-bedroom, 2 full bath | $2,748 | $139 | 3 | 2 | 0.43 mi |
Brahma Plains~ Modern, Clean & Ready! | $3,163 | $160 | 4 | 2 | 0.59 mi |
4 Bedroom House In Temple with 4 Beds | $4,013 | $203 | 4 | 2 | 0.71 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