Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.08% first-year return on $65,418 initial cash invested.
3.08%
Cash On Cash
7.46%
Cap Rate
1.27
DSCR
$3,304
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,418
Downpayment
20%
$45,160
Closing costs
1%
$2,258
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,136
Mortgage P&I
33%
$1,104
Property Taxes
10%
$323
Home Insurance
3%
$94
HOA
1%
$29
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
HESTIA_Monthly Corporate & Relocation League City | $4,054 | $196 | 3 | 2 | 1.01 mi |
Bayside Retreat! New Listing! Fish, Boat, Relax | $5,812 | $281 | 3 | 2 | 2.17 mi |
Lakefront Condo Showcasing Spectacular Views. | $4,137 | $200 | 3 | 2.5 | 2.06 mi |
League City 3/2 w/Jogging Path | $1,717 | $83 | 3 | 2 | 1.11 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