Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.14% first-year return on $130k initial cash invested.
-1.14%
Cash On Cash
6.04%
Cap Rate
1.02
DSCR
$4,199
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
25.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
25%
$106k
Closing costs
3%
$13,500
Rehab
0%
$0
Furnishing
2%
$10,000
Cashflow
Total Income
$4,199
Total Expenses
$4,322
Mortgage P&I
50%
$2,095
Property Taxes
1%
$36
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SoKno Riverwalk District Retreat | 5 Min to UT/DT | $5,003 | $257 | 3 | 2 | 0.15 mi |
Anchor Management | $5,081 | $261 | 3 | 2 | 0.4 mi |
Cozy Cocktails at Mimosa Ave. | $4,828 | $248 | 3 | 2 | 0.45 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