Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.23% first-year return on $124k initial cash invested.
-10.23%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$4,002
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$94,980
Closing costs
1%
$4,749
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,002
Total Expenses
$5,057
Mortgage P&I
58%
$2,322
Property Taxes
16%
$649
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Balcony Oak: Relax & Unwind | $5,690 | $398 | 4 | 4 | 0.05 mi |
Dog-Friendly Home in The Woodlands w/ Fenced Yard! | $3,031 | $212 | 4 | 2 | 0.28 mi |
Casa Granada - 5 Beds 4 Bath + FirePit + Patio +TV | $4,417 | $309 | 4 | 4 | 0.47 mi |
IvoryEdition NEW Luxury Estate Mins From Woodlands | $4,260 | $298 | 4 | 4 | 0.48 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