Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.88% first-year return on $113k initial cash invested.
-12.88%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$2,762
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,420
Closing costs
1%
$4,221
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,762
Total Expenses
$3,971
Mortgage P&I
76%
$2,104
Property Taxes
17%
$464
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Five Oaks Farmhouse, Private Home on 2+ Acres | $2,667 | $137 | 3 | 2 | 2.94 mi |
The Farm House on Dixie | $6,288 | $323 | 3 | 2 | 4.91 mi |
The Blue Oasis - Palm & Pool Retreat | $4,497 | $231 | 4 | 2 | 3.65 mi |
1960's Time Capsule, in Alvin, Tx | $1,869 | $96 | 4 | 2 | 4.43 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