Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.52% first-year return on $90,597 initial cash invested.
-7.52%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$2,479
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,597
Downpayment
20%
$69,140
Closing costs
1%
$3,457
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,479
Total Expenses
$3,047
Mortgage P&I
70%
$1,730
Property Taxes
0%
$5
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Bullpen Lodge @ Smith Lake | $6,010 | $520 | 3 | 2 | 6.93 mi |
Home Away From Home | $1,711 | $148 | 3 | 2 | 3.83 mi |
BEST DEAL on SMITH LAKE /Level/Convenient/Great Beautiful View | $2,104 | $182 | 3 | 2 | 6.52 mi |
Bluffs of Blackwater | $2,439 | $211 | 3 | 2.5 | 1.63 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