Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $119k initial cash invested.
-18.49%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$3,215
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,215
Total Expenses
$5,041
Mortgage P&I
71%
$2,282
Property Taxes
28%
$896
Home Insurance
5%
$158
HOA
5%
$161
Property Management
15%
$482
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 4 bedroom home with indoor fireplace | $6,403 | $421 | 4 | 3 | 1.86 mi |
Calming 2 story home 15 Mins away from IAH | $2,525 | $166 | 4 | 2.5 | 0.94 mi |
The Nest HTX Heated Pool, Pool Table & more! | $4,806 | $316 | 4 | 2.5 | 1.47 mi |
Pool Villa-Near Airport & Downtown, Fire pit | $3,300 | $217 | 4 | 2.5 | 1.6 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