Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.72% first-year return on $77,850 initial cash invested.
-4.72%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$3,492
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$3,798
Mortgage P&I
41%
$1,433
Property Taxes
16%
$551
Home Insurance
3%
$100
HOA
1%
$37
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home Nr Woodlands | Yard BBQ Fire Pit Desk Games | $2,509 | $150 | 3 | 2 | 1.1 mi |
Bright & Spacious 3BR Home in Spring | $3,296 | $197 | 3 | 2 | 0.72 mi |
Coffee Home- Family & Business Travel (EV Charger) | $2,777 | $166 | 3 | 2 | 1.08 mi |
TASTEFUL HOME near EXXON/WOODLANDS/IAH ⭐️⭐️ ⭐️⭐️⭐️ | $3,363 | $201 | 3 | 2 | 1.35 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