Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.65% first-year return on $92,964 initial cash invested.
-7.65%
Cash On Cash
4.13%
Cap Rate
0.71
DSCR
$3,503
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,964
Downpayment
20%
$65,680
Closing costs
1%
$3,284
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,503
Total Expenses
$4,096
Mortgage P&I
45%
$1,583
Property Taxes
20%
$713
Home Insurance
3%
$116
HOA
0%
$3
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to Cornerstone living. | $2,829 | $150 | 4 | 3 | 0.14 mi |
Staycation Home w/Pool/Arcade/Style & Great Area | $3,659 | $194 | 3 | 2 | 1.35 mi |
4BR Home w/ Pool • Family & Corporate Stay, Kemah | $4,262 | $226 | 4 | 2 | 1.56 mi |
Reliable, furnished housing for work crews & long term stays near chemical plant | $3,376 | $179 | 4 | 2 | 1.46 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