Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $97,500 initial cash invested.
-9.64%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$3,404
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,404
Total Expenses
$4,187
Mortgage P&I
50%
$1,687
Property Taxes
21%
$706
Home Insurance
4%
$122
HOA
1%
$38
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$851
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The La Porte House by the Bay | $4,659 | $207 | 4 | 2 | 0.77 mi |
4Br La Porte Private Sanctuary: Grill | Backyard | $3,669 | $163 | 4 | 2 | 1.62 mi |
Bayou front home near Kemah Boardwalk/Sylvan Beach | $3,061 | $136 | 3 | 3 | 0.66 mi |
3BR3BA King Bed Suite near Beach with RV Parking | $4,389 | $195 | 3 | 3 | 2.05 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