REI Lense

REI Lense

Unlock all features! Tap here to upgrade

2906 Coventry Dr, Laredo, TX 78046

3 beds • 2 baths • 1077 sqft

Email

This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $52,650 initial cash invested.

-21.63%

Cash On Cash

-0.51%

Cap Rate

-0.08

DSCR

$506

Rent

-$949

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Cash Flow

$506 income − $1,455 expenses = $949 out of pocket

Income$506Out of Pocket$949Mortgage P&I$859170%Property Taxes$29658%Insurance$5811%Management$7615%CapEx$204%Maintenance$204%Other$12625%

Investment Breakdown

|

Purchase Price

$165k

Downpayment

20.0%

Interest Rate

6.8%

Mortgage Duration

30yr.

Cash To Invest

Total

$52,650

Downpayment

20%

$33,000

Closing costs

1%

$1,650

Rehab

0%

$0

Furnishing

11%

$18,000

Cashflow

Total Income

$506

Total Expenses

$1,455

Mortgage P&I

170%

$859

Property Taxes

59%

$296

Home Insurance

11%

$58

HOA

0%

$0

Property Management

15%

$76

CapEx

4%

$20

Vacancy

0%

$0

Maintenance

4%

$20

Other

25%

$126

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis