Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $85,971 initial cash invested.
-7.05%
Cash On Cash
4.25%
Cap Rate
0.73
DSCR
$3,212
Rent
-$505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,971
Downpayment
20%
$59,020
Closing costs
1%
$2,951
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,212
Total Expenses
$3,717
Mortgage P&I
44%
$1,422
Property Taxes
18%
$568
Home Insurance
3%
$105
HOA
3%
$81
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Cozy House in Richmond w/4BR 2Bath | $3,168 | $217 | 4 | 2 | 0.72 mi |
Lovely cocooning close to all local attractions | $2,497 | $171 | 4 | 3 | 1.69 mi |
Quaint, Comfortable Katy 4 Bedroom | $3,037 | $208 | 4 | 2.5 | 1.29 mi |
Charming Retreat |Modern Luxury Family| Sleeps 10 | $4,380 | $300 | 4 | 3.5 | 0.84 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