Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.27% first-year return on $101k initial cash invested.
-2.27%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$4,415
Rent
-$190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,415
Total Expenses
$4,605
Mortgage P&I
42%
$1,835
Property Taxes
11%
$465
Home Insurance
3%
$128
HOA
1%
$57
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Near NASA & Kemah, King Bed | $3,559 | $195 | 4 | 2 | 1.14 mi |
Home by Pier | $3,559 | $195 | 4 | 2 | 1.33 mi |
Kemah Boardwalk home with pool | $5,183 | $284 | 4 | 2 | 1.81 mi |
Kemah Pool Retreat & Boardwalk Fun | $5,694 | $312 | 4 | 2 | 1.89 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