Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.18% first-year return on $97,500 initial cash invested.
-10.18%
Cash On Cash
3.43%
Cap Rate
0.58
DSCR
$2,901
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,901
Total Expenses
$3,728
Mortgage P&I
59%
$1,711
Property Taxes
17%
$499
Home Insurance
4%
$122
HOA
0%
$4
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous new listing in The Woodlands. A must see! | $2,748 | $139 | 4 | 2 | 0.07 mi |
Elevated style-The Woodlands-4BR- maximum comfort. | $2,669 | $135 | 4 | 2 | 0.43 mi |
Tranquil Home Retreat Escape with Pool + Casita | $5,832 | $295 | 4 | 3 | 0.31 mi |
NEW! Pet Friendly 3BR in The Woodlands | $3,559 | $180 | 3 | 2 | 0.08 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