Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.56% first-year return on $88,365 initial cash invested.
-0.56%
Cash On Cash
6.35%
Cap Rate
1.1
DSCR
$4,680
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,365
Downpayment
20%
$61,300
Closing costs
1%
$3,065
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,680
Total Expenses
$4,721
Mortgage P&I
32%
$1,477
Property Taxes
18%
$836
Home Insurance
2%
$108
HOA
1%
$54
Property Management
15%
$702
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,170
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Downtown Tomball Cottage, Sleeps 12 | $5,732 | $349 | 4 | 3 | 3.29 mi |
Magnolia Meadows Retreat | $4,336 | $264 | 4 | 2.5 | 3.15 mi |
Elvenstar Lodge – Hot Tub, Pond & Enchanting Stay | $5,716 | $348 | 4 | 2 | 1.54 mi |
Chic Texas Abode w/ Patio & Fenced-In Yard! | $4,041 | $246 | 4 | 3 | 3.2 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