Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.23% first-year return on $127k initial cash invested.
-19.23%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$3,162
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$5,197
Mortgage P&I
83%
$2,610
Property Taxes
26%
$826
Home Insurance
6%
$182
HOA
2%
$63
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Gated Getaway | $3,179 | $201 | 3 | 2.5 | 1.28 mi |
Modern 3BR w/ Office, Games, Patio & EV Charger | $3,211 | $203 | 3 | 2.5 | 1.32 mi |
Exquisite Home in Spring TX- Perfect for families | $3,148 | $199 | 3 | 2.5 | 1.87 mi |
Home in Conroe | $3,179 | $201 | 3 | 2.5 | 1.9 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