Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.69% first-year return on $94,020 initial cash invested.
-8.69%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$3,840
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,020
Downpayment
20%
$72,400
Closing costs
1%
$3,620
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,840
Total Expenses
$4,521
Mortgage P&I
45%
$1,745
Property Taxes
18%
$708
Home Insurance
3%
$127
HOA
3%
$97
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cypress Gem | Cozy, Central & Pet-Friendly Retreat | $2,896 | $238 | 3 | 2 | 2.08 mi |
“Traveling Tour Team Home With Rental Batting Cage | $3,626 | $298 | 4 | 3 | 2.01 mi |
Great Cypress Location | $1,922 | $158 | 2 | 1 | 2.28 mi |
Unwind in Cypress Golf Course Serenity & Pool Fun | $6,144 | $505 | 4 | 2.5 | 0.75 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