Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.74% first-year return on $181k initial cash invested.
-23.74%
Cash On Cash
0.38%
Cap Rate
0.07
DSCR
$2,912
Rent
-$3,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$6,488
Mortgage P&I
127%
$3,708
Property Taxes
35%
$1,012
Home Insurance
9%
$271
HOA
3%
$100
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tipsy Canoe Lodge - Lake Retreat | $4,173 | $361 | 3 | 3.5 | 0.43 mi |
LakeDaze Retreat | $4,323 | $374 | 3 | 3.5 | 0.44 mi |
Lake house oasis (optional heated pool) | $2,647 | $229 | 3 | 2 | 0.39 mi |
"On Lake Time" ~ The Reserve at Lake Conroe. | $2,011 | $174 | 3 | 2 | 0.8 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