Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $78,291 initial cash invested.
-15.5%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$2,515
Rent
-$1,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,515
Total Expenses
$3,526
Mortgage P&I
57%
$1,444
Property Taxes
29%
$725
Home Insurance
4%
$102
HOA
2%
$47
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool House Loft | Hot Tub | Pool Table | 80" TV | $2,874 | $225 | 2 | 1 | 0.97 mi |
Relaxing house on a 2-acre land | $2,453 | $192 | 3 | 2 | 1.84 mi |
Galveston/Houston: Great location near 3 hwys.💕🌺🏖 | $2,376 | $186 | 3 | 2.5 | 0.67 mi |
Family Home with Private Backyard and Garage! | $2,108 | $165 | 3 | 2.5 | 1.06 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