Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.91% first-year return on $123k initial cash invested.
-10.91%
Cash On Cash
3.41%
Cap Rate
0.58
DSCR
$3,819
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$471k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,240
Closing costs
1%
$4,712
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,819
Total Expenses
$4,937
Mortgage P&I
60%
$2,304
Property Taxes
16%
$609
Home Insurance
4%
$169
HOA
1%
$21
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright & Roomy Family Home | Near beaches & Fun! | $4,871 | $239 | 4 | 2 | 1.08 mi |
★Baycation Home★Near Kemah Boardwalk!/NASA/BBQ Pit | $3,689 | $181 | 4 | 2 | 1.45 mi |
Comfortable Spacious 4 Bedroom Quiet Retreat | $3,322 | $163 | 4 | 2 | 1.68 mi |
Luxury VillaHome & NASA, Kemah, Galveston | $3,036 | $149 | 4 | 2 | 2.11 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