Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.35% first-year return on $99,132 initial cash invested.
-2.35%
Cash On Cash
5.75%
Cap Rate
0.98
DSCR
$3,957
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$358k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,132
Downpayment
20%
$71,554
Closing costs
1%
$3,578
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,957
Total Expenses
$4,151
Mortgage P&I
44%
$1,749
Property Taxes
10%
$378
Home Insurance
3%
$125
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright & Roomy Family Home | Near beaches & Fun! | $4,878 | $243 | 4 | 2 | 0.29 mi |
★Baycation Home★Near Kemah Boardwalk!/NASA/BBQ Pit | $3,674 | $183 | 4 | 2 | 0.68 mi |
Pool • Hot Tub • King Bed • Serene and Modern Home | $4,738 | $236 | 3 | 2 | 0.3 mi |
The Canary House | $3,192 | $159 | 3 | 2 | 0.61 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