Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.81% first-year return on $88,050 initial cash invested.
-4.81%
Cash On Cash
5.26%
Cap Rate
0.86
DSCR
$3,600
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,050
Downpayment
20%
$61,000
Closing costs
1%
$3,050
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,600
Total Expenses
$3,953
Mortgage P&I
43%
$1,547
Property Taxes
16%
$571
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Expansive Texas City Retreat ~ 16 Mi to Galveston! | $7,645 | $457 | 4 | 3.5 | 0.37 mi |
Heated Pool-King Bd, pool table,Wi-Fi, Smart TVs | $5,487 | $328 | 4 | 2.5 | 0.7 mi |
Amazing 4BR 2Bath Home with Pool & Game-Movie Room | $4,801 | $287 | 4 | 2 | 1.02 mi |
Texas City outdoor oasis w/pool | $3,580 | $214 | 4 | 2 | 0.89 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