Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.31% first-year return on $89,421 initial cash invested.
-17.31%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,364
Rent
-$1,290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,421
Downpayment
20%
$68,020
Closing costs
1%
$3,401
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$3,654
Mortgage P&I
72%
$1,705
Property Taxes
27%
$629
Home Insurance
5%
$121
HOA
3%
$63
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Comfort in Rosharon | $3,192 | $198 | 3 | 2 | 2.62 mi |
Crisp Clean Home & Outdoor Living/Near HTX Med CTR | $3,369 | $209 | 3 | 2 | 3.59 mi |
Vee’s home away from home | $2,805 | $174 | 3 | 2.5 | 2.6 mi |
Cozy home near Houston Medical Center, NRG | $2,870 | $178 | 3 | 2.5 | 3.02 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