Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $101k initial cash invested.
-11.47%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,269
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,180
Closing costs
1%
$3,959
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$4,236
Mortgage P&I
60%
$1,960
Property Taxes
17%
$568
Home Insurance
4%
$139
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub & Yard: Jimmy Buffet-Themed Galveston Home | $4,198 | $321 | 3 | 2.5 | 0.03 mi |
Historic Hideaway with pool! | $4,486 | $343 | 3 | 2.5 | 0.04 mi |
Fenced Backyard | Sleeps 11 | Fire Pit | $4,211 | $322 | 3 | 3.5 | 0.15 mi |
Myrtle Manor - Heated cowboy pool and golf cart! | $4,238 | $324 | 3 | 2.5 | 0.44 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