Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.79% first-year return on $127k initial cash invested.
0.79%
Cash On Cash
6.54%
Cap Rate
1.14
DSCR
$6,347
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$97,800
Closing costs
1%
$4,890
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$6,347
Total Expenses
$6,264
Mortgage P&I
37%
$2,327
Property Taxes
11%
$719
Home Insurance
3%
$171
HOA
0%
$0
Property Management
15%
$952
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,587
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
SW Austin Home on Greenbelt by Circle C w/G Fiber | $4,488 | $227 | 4 | 2.5 | 0.52 mi |
Casa Blanca | Pool • Putting Green • Game Room | $8,126 | $411 | 4 | 2.5 | 0.72 mi |
~La Alexandria~ Heated Spa|Fire Pit|Movie Theater | $15,639 | $791 | 4 | 2.5 | 0.22 mi |
Cattle House - Soak in the Texas Hill Country vibe | $3,638 | $184 | 3 | 2 | 0.36 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