Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $82,050 initial cash invested.
-10.3%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$2,587
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,587
Total Expenses
$3,291
Mortgage P&I
58%
$1,501
Property Taxes
17%
$434
Home Insurance
4%
$107
HOA
0%
$8
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$647
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Blanca | $3,100 | $196 | 3 | 2 | 0.62 mi |
Pasadena Bird House Fully Equipped Home KING BED! | $2,341 | $148 | 3 | 2 | 0.99 mi |
South Houston Townhome w/ Patio & Gas Grill! | $2,657 | $168 | 3 | 2 | 1.45 mi |
Cozy 3Br Texas Home: Backyard | BBQ | Workspace | $2,926 | $185 | 3 | 2 | 1.71 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