Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $281k initial cash invested.
-12.15%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$10,279
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$10,279
Total Expenses
$13,120
Mortgage P&I
62%
$6,384
Property Taxes
13%
$1,304
Home Insurance
4%
$438
HOA
1%
$60
Property Management
15%
$1,542
CapEx
4%
$411
Vacancy
0%
$0
Maintenance
4%
$411
Other
25%
$2,570
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW Build: Pool, Fire Pit, Elevator, Mosquito Sys. | $18,039 | $1,119 | 4 | 5 | 0.86 mi |
Luxury Modern Beachfront Retreat with Hot Tub | $16,185 | $1,004 | 4 | 4.5 | 1.64 mi |
Beachfront Home with Pool & Private Walkover | $11,252 | $698 | 4 | 4 | 1.55 mi |
Direct Bay Access Home | Galveston TX | Retreat | $8,721 | $541 | 4 | 5 | 0.58 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