Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $109k initial cash invested.
-19.18%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$2,976
Rent
-$1,748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$4,724
Mortgage P&I
74%
$2,206
Property Taxes
31%
$927
Home Insurance
5%
$152
HOA
0%
$11
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Casa Jardin | $2,784 | $176 | 3 | 2 | 0.41 mi |
Spacious Oasis with Pool & Deck! | $3,907 | $247 | 4 | 3 | 0.26 mi |
Grand Pool House Villa - 20min from downtown | $5,488 | $347 | 4 | 2.5 | 0.7 mi |
Spacious 4BR home Pearland/Friendswood near Hobby | $2,325 | $147 | 4 | 2.5 | 0.55 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