Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.11% first-year return on $222k initial cash invested.
-25.11%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,817
Rent
-$4,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$998k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$222k
Downpayment
20%
$200k
Closing costs
1%
$9,980
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$2,817
Total Expenses
$7,454
Mortgage P&I
175%
$4,933
Property Taxes
28%
$777
Home Insurance
12%
$349
HOA
1%
$42
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Galveston Waterfront Townhouse | $2,724 | $199 | 2 | 2 | 0.36 mi |
Colorful Beachside Oasis! Galveston Family Home | $3,271 | $239 | 2 | 2 | 0.8 mi |
Pirates Cove Couples Hideout! | $2,560 | $187 | 2 | 1 | 0.43 mi |
Galveston Getaway: Spacious Home < 1 Mi to Beaches | $3,490 | $255 | 2 | 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