Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.51% first-year return on $61,071 initial cash invested.
-0.51%
Cash On Cash
6.2%
Cap Rate
1.09
DSCR
$2,767
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,071
Downpayment
20%
$41,020
Closing costs
1%
$2,051
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,767
Total Expenses
$2,793
Mortgage P&I
35%
$974
Property Taxes
15%
$416
Home Insurance
3%
$74
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Freshly Remodeled 3 Bedroom House | $2,267 | $138 | 3 | 2 | 0.77 mi |
Spacious Houston Home w/ Patio, Grill & Fireplace! | $3,351 | $204 | 3 | 1.5 | 0.54 mi |
Charming 4BR w Large Patio,Vinyl Pool. | $3,909 | $238 | 4 | 2 | 0.27 mi |
Whole House Water Softer/Filter/Generator, Quartz | $2,940 | $179 | 4 | 2 | 0.64 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