Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.03% first-year return on $198k initial cash invested.
-9.03%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$8,103
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$8,103
Total Expenses
$9,596
Mortgage P&I
51%
$4,105
Property Taxes
15%
$1,254
Home Insurance
4%
$315
HOA
0%
$33
Property Management
15%
$1,215
CapEx
4%
$324
Vacancy
0%
$0
Maintenance
4%
$324
Other
25%
$2,026
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beachfront Rose - FRONT ROW- Private WALKOVER -Remodeled - Sleeps 14 - EPIC VIEW | $11,333 | $828 | 4 | 4 | 0.09 mi |
Galveston's Best | $11,949 | $873 | 4 | 4 | 0.56 mi |
2nd Row Dog Friendly Home w/ Gulf views, Covered Deck, Close to Beach | $14,098 | $1,030 | 4 | 4.5 | 0.11 mi |
Pet-Friendly Galveston Beach House w/ Private Pool | $9,896 | $723 | 4 | 3.5 | 0.2 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