Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.07% first-year return on $74,664 initial cash invested.
-13.07%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$2,338
Rent
-$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,664
Downpayment
20%
$59,680
Closing costs
1%
$2,984
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,338
Total Expenses
$3,151
Mortgage P&I
63%
$1,478
Property Taxes
19%
$440
Home Insurance
5%
$110
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sandy Feet Cottage, walk to beach | $1,456 | $114 | 2 | 2 | 0.31 mi |
4 Blocks to Beach: Home w/ Patio in Galveston! | $3,040 | $238 | 2 | 2 | 0.32 mi |
The Speakeasy Cottage. Visit this Award-winner | $2,529 | $198 | 2 | 2 | 0.38 mi |
Shore Thing | $2,300 | $180 | 2 | 1.5 | 0.1 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