Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.04% first-year return on $64,935 initial cash invested.
-7.04%
Cash On Cash
4.53%
Cap Rate
0.75
DSCR
$2,316
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,935
Downpayment
20%
$44,700
Closing costs
1%
$2,235
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$2,697
Mortgage P&I
49%
$1,132
Property Taxes
15%
$345
Home Insurance
3%
$78
HOA
1%
$30
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Newly remodeled comfy home | $2,613 | $179 | 3 | 2 | 0.11 mi |
Sugar land’ 3 bedroom, 2 queens, 1 king for rent | $2,205 | $151 | 3 | 2 | 0.74 mi |
Sugarland's 4 beds, 3 bedrooms and 2 bathrooms | $2,730 | $187 | 3 | 2 | 0.11 mi |
Home in Sugar Land | $1,840 | $126 | 3 | 2 | 0.21 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