Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.54% first-year return on $111k initial cash invested.
-20.54%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$2,678
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,540
Closing costs
1%
$4,427
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$4,577
Mortgage P&I
81%
$2,165
Property Taxes
32%
$869
Home Insurance
6%
$158
HOA
4%
$99
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Latitude Escape| Quick & Easy Airport Access | $2,722 | $157 | 3 | 2 | 1.2 mi |
The Humble House | $1,456 | $84 | 3 | 2 | 1.31 mi |
Cozy 3 bed 2 bath home | $2,687 | $155 | 3 | 2 | 1.76 mi |
3BR Getaway • Easy Access to IAH & Downtown HOU | $2,254 | $130 | 3 | 2 | 2.15 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