Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.84% first-year return on $117k initial cash invested.
-6.84%
Cash On Cash
4.52%
Cap Rate
0.78
DSCR
$4,962
Rent
-$666
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,962
Total Expenses
$5,628
Mortgage P&I
43%
$2,133
Property Taxes
18%
$869
Home Insurance
3%
$158
HOA
2%
$88
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Away From Home: Cypress Luxury + Pool & Spa | $6,906 | $473 | 4 | 3 | 1.21 mi |
Hockley home | $2,862 | $196 | 4 | 3 | 2.14 mi |
Texas Pool House Escape - Events, Pond, Hot Tub | $11,140 | $763 | 4 | 3.5 | 2.09 mi |
Serene 4BR Lux Home w Heated Spa+Pool+MassageChair | $4,219 | $289 | 4 | 3.5 | 2.39 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