Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.97% first-year return on $83,850 initial cash invested.
-7.97%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$2,649
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,649
Total Expenses
$3,206
Mortgage P&I
53%
$1,394
Property Taxes
15%
$408
Home Insurance
4%
$100
HOA
1%
$33
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corner lot | 15mi NRG stadium | WC2026 4bd_3bth | $3,916 | $222 | 4 | 3 | 0.31 mi |
Sugar land’ 3 bedroom, 2 queens, 1 king for rent | $2,664 | $151 | 3 | 2 | 0.32 mi |
Family-Friendly Sugar Land Stay|Quiet & Convenient | $2,435 | $138 | 3 | 2 | 0.39 mi |
Newly remodeled comfy home | $3,158 | $179 | 3 | 2 | 0.49 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