Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.91% first-year return on $53,679 initial cash invested.
-2.91%
Cash On Cash
5.83%
Cap Rate
0.94
DSCR
$1,925
Rent
-$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,925
Total Expenses
$2,055
Mortgage P&I
46%
$879
Property Taxes
10%
$192
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 Mi to Texas City Dike & Beach: Home w/ Yard! | $2,709 | $137 | 3 | 1.5 | 1.79 mi |
cozy home | $2,056 | $104 | 3 | 2 | 0.68 mi |
Huge House Work Beach Kemah Galveston Fishing Dike | $2,175 | $110 | 3 | 2 | 2.33 mi |
Modern Home Near Galveston Beach Work Fishing Dike | $1,562 | $79 | 2 | 1 | 0.52 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