Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.58% first-year return on $143k initial cash invested.
-12.58%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$5,848
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,646
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,848
Total Expenses
$7,343
Mortgage P&I
49%
$2,871
Property Taxes
22%
$1,300
Home Insurance
5%
$268
HOA
2%
$97
Property Management
15%
$877
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,462
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Great Escape with Pool; 10 min from Houston | $7,468 | $396 | 4 | 3.5 | 0.44 mi |
Pearland Paradise | $5,205 | $276 | 4 | 2.5 | 0.46 mi |
Beautiful Pool Oasis 4 bed 2 bath | $5,771 | $306 | 4 | 2 | 0.37 mi |
Spacious-4Br-Home Office-Game room-Home theatre | $4,224 | $224 | 4 | 3.5 | 0.46 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