Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.99% first-year return on $98,787 initial cash invested.
-9.99%
Cash On Cash
3.73%
Cap Rate
0.64
DSCR
$3,462
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,787
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$4,284
Mortgage P&I
54%
$1,881
Property Taxes
16%
$541
Home Insurance
4%
$136
HOA
2%
$65
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$866
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Away - League City - King Bed - Private Pool | $3,696 | $162 | 3 | 2 | 0.64 mi |
The Flamingo House | $3,468 | $152 | 3 | 2 | 1.61 mi |
The Canary House | $3,582 | $157 | 3 | 2 | 1.75 mi |
Cozy Family Home near NASA & Kemah Boardwalk! | $3,422 | $150 | 3 | 2.5 | 0.69 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