Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $139k initial cash invested.
-20.33%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,965
Rent
-$2,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,965
Total Expenses
$5,321
Mortgage P&I
89%
$2,641
Property Taxes
32%
$956
Home Insurance
6%
$192
HOA
4%
$108
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$741
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4 Bed|3.5BA| King bd|Grill | Office| 2700sf | $2,969 | $227 | 4 | 3.5 | 2.05 mi |
My Traditional House | $4,395 | $336 | 5 | 4 | 1.93 mi |
Family Retreat 3 Bedroom House in Sugarland | $3,204 | $245 | 3 | 3 | 0.94 mi |
Cozy Paradise w Gameroom | Sleeps 8 | King Bed | $2,681 | $205 | 3 | 3 | 0.95 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