Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.48% first-year return on $190k initial cash invested.
-19.48%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$3,782
Rent
-$3,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$791k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$190k
Downpayment
20%
$158k
Closing costs
1%
$7,908
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,782
Total Expenses
$6,868
Mortgage P&I
100%
$3,784
Property Taxes
22%
$823
Home Insurance
9%
$346
HOA
3%
$100
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Woodlands Retreat | $4,872 | $308 | 4 | 3.5 | 1.6 mi |
House in The Woodlands Texas with Pool | $4,982 | $315 | 4 | 3.5 | 1.65 mi |
Bright 4 bdr w BIG backyard & Fire Pit! | $4,476 | $283 | 4 | 3.5 | 1.57 mi |
The Woodlands 4BR Family + Game Loft | Workspace | $3,654 | $231 | 4 | 3.5 | 1.66 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