Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.99% first-year return on $69,702 initial cash invested.
-3.99%
Cash On Cash
5.14%
Cap Rate
0.9
DSCR
$2,931
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,702
Downpayment
20%
$49,240
Closing costs
1%
$2,462
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,163
Mortgage P&I
40%
$1,169
Property Taxes
16%
$462
Home Insurance
3%
$87
HOA
1%
$38
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Cypress | Long Term Welcome | Family Ready | $3,085 | $147 | 3 | 2 | 1.5 mi |
Cypress 3 bedroom self check-in, Luxury beds | $3,988 | $190 | 3 | 2.5 | 1.56 mi |
Modern + Spacious: Family Home w/ Yard in Houston! | $4,093 | $195 | 3 | 2 | 1.1 mi |
Enchanting 3-bedroom home in gated community | $2,393 | $114 | 3 | 2 | 1.55 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