Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.72% first-year return on $61,470 initial cash invested.
-6.72%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$2,152
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,470
Downpayment
20%
$41,400
Closing costs
1%
$2,070
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,152
Total Expenses
$2,496
Mortgage P&I
48%
$1,032
Property Taxes
17%
$359
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR home with private pool, water view | $7,853 | $662 | 3 | 2 | 1.42 mi |
Goal Getaway! Perfect Stay for World Cup Travelers | $2,515 | $212 | 3 | 2 | 2.37 mi |
Weekend Escape Cabin:3BR+Sunroom +Games+Views | $1,601 | $135 | 3 | 2 | 2.19 mi |
1700 SQFT Baytown Comfy Workforce Budget Rental | $1,518 | $128 | 3 | 2 | 2.23 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