Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.3% first-year return on $157k initial cash invested.
-22.3%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$3,411
Rent
-$2,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$127k
Closing costs
1%
$6,355
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,411
Total Expenses
$6,337
Mortgage P&I
95%
$3,232
Property Taxes
32%
$1,102
Home Insurance
8%
$259
HOA
3%
$107
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4 Bed|3.5BA| King bd|Grill | Office| 2700sf | $3,595 | $223 | 4 | 3.5 | 3.01 mi |
My Traditional House | $5,449 | $338 | 5 | 4 | 3 mi |
5Br, 4Ba in Heart of Sugar Land | $3,224 | $200 | 5 | 4 | 2.31 mi |
Boating and fishing on a Lakefront house | $4,691 | $291 | 5 | 3.5 | 1.39 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