Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.35% first-year return on $126k initial cash invested.
-16.35%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$3,623
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,623
Total Expenses
$5,338
Mortgage P&I
68%
$2,459
Property Taxes
25%
$898
Home Insurance
5%
$170
HOA
2%
$72
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Spacious Home | Group or Family | Chef Kitchen | $4,500 | $274 | 4 | 3.5 | 0.54 mi |
Peaceful Texas Home | $3,646 | $222 | 4 | 2.5 | 2.31 mi |
Beautiful 4 bedroom home in gated community. | $3,269 | $199 | 4 | 3 | 1.23 mi |
Stunning Pearland Lakeview Retreat | $3,071 | $187 | 3 | 2 | 1.22 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