Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.46% first-year return on $106k initial cash invested.
-19.46%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,060
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,060
Total Expenses
$3,782
Mortgage P&I
101%
$2,078
Property Taxes
28%
$569
Home Insurance
7%
$147
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Five Oaks Farmhouse, Private Home on 2+ Acres | $3,209 | $137 | 3 | 2 | 2.34 mi |
Seven Acres Ranch | $2,670 | $114 | 3 | 2 | 2.3 mi |
(Pecan)Alvin with all serenity- up to 5ppl | $2,295 | $98 | 2 | 1 | 1.95 mi |
1960's Time Capsule, in Alvin, Tx | $2,248 | $96 | 4 | 2 | 3.06 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