Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.13% first-year return on $82,725 initial cash invested.
-4.13%
Cash On Cash
5.1%
Cap Rate
0.88
DSCR
$3,092
Rent
-$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,725
Downpayment
20%
$55,929
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,092
Total Expenses
$3,377
Mortgage P&I
44%
$1,349
Property Taxes
12%
$382
Home Insurance
3%
$98
HOA
2%
$63
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Miblala’SweetHome: large group,near IAH/water park | $3,546 | $201 | 4 | 2.5 | 0.86 mi |
Very Nice Country Stay Not Far Away with King Bed | $5,539 | $314 | 4 | 3 | 1.01 mi |
Modern Comfort | $2,770 | $157 | 3 | 2 | 1.01 mi |
Cozy 3BR Home, Partly Furnished, 15 Min to IAH | $2,452 | $139 | 3 | 2 | 1.24 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