Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.89% first-year return on $162k initial cash invested.
-27.89%
Cash On Cash
-0.76%
Cap Rate
-0.13
DSCR
$1,331
Rent
-$3,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,331
Total Expenses
$5,092
Mortgage P&I
246%
$3,277
Property Taxes
70%
$936
Home Insurance
18%
$240
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$333
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax in Conroe: The Ideal Spot for Work or Play | $1,227 | $109 | 3 | 2 | 4.59 mi |
Beautiful retreat home 19 acres, Close to Lone Star Expo Center and Lake Conroe | $2,611 | $232 | 3 | 2 | 1.69 mi |
Welcome to Go Travel | $2,251 | $200 | 3 | 2.5 | 4.73 mi |
Blue Moon Quaint House in the Woods | $687 | $61 | 2 | 1.5 | 1.35 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