Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $118k initial cash invested.
-6.86%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$5,250
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,250
Total Expenses
$5,926
Mortgage P&I
43%
$2,266
Property Taxes
17%
$886
Home Insurance
3%
$157
HOA
2%
$97
Property Management
15%
$788
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pearland Paradise | $4,869 | $276 | 4 | 2.5 | 0.45 mi |
The Great Escape with Pool; 10 min from Houston | $6,986 | $396 | 4 | 3.5 | 0.47 mi |
Beautiful Pool Oasis 4 bed 2 bath | $5,398 | $306 | 4 | 2 | 0.12 mi |
Massive 4 bedroom in great neighborhood! | $3,669 | $208 | 4 | 3 | 0.91 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