Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.32% first-year return on $45,300 initial cash invested.
13.32%
Cash On Cash
11.7%
Cap Rate
1.94
DSCR
$2,743
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$2,240
Mortgage P&I
24%
$655
Property Taxes
8%
$222
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Comfort | $3,152 | $157 | 3 | 2 | 2.33 mi |
Charming 3BR House • Hwy Access – New Caney | $3,212 | $160 | 3 | 2 | 1.88 mi |
Modern Comfy House near IAH | $2,971 | $148 | 3 | 2 | 1.47 mi |
New elegant home away from home | $2,028 | $101 | 3 | 3 | 1.51 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