Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.05% first-year return on $81,813 initial cash invested.
-2.05%
Cash On Cash
6%
Cap Rate
1
DSCR
$3,440
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,813
Downpayment
20%
$55,060
Closing costs
1%
$2,753
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,440
Total Expenses
$3,580
Mortgage P&I
40%
$1,378
Property Taxes
12%
$417
Home Insurance
3%
$100
HOA
1%
$33
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Gateway; Lovely 3-bedroom house with sleeping area in Houston | $2,816 | $197 | 4 | 2.5 | 1.54 mi |
Spacious 4BR,EV Charger,Parking - East Houston Gem | $3,131 | $219 | 4 | 2 | 2.41 mi |
The Gateway | $2,130 | $149 | 3 | 2.5 | 1.51 mi |
4BR Houston Retreat|Private Pool|HotTub &BBQ Patio | $3,731 | $261 | 4 | 2 | 0.62 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