Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.12% first-year return on $80,055 initial cash invested.
-8.12%
Cash On Cash
4.16%
Cap Rate
0.71
DSCR
$3,031
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,031 income − $3,573 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,031
Total Expenses
$3,573
Mortgage P&I
48%
$1,445
Property Taxes
17%
$511
Home Insurance
3%
$105
HOA
2%
$57
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pepe's Place - Newer Home w/heated Spa Pool, close to Galveston Island & Houston | $4,698 | $297 | 3 | 2 | 1.82 mi |
Spacious 3BR/2BA Retreat Near Galveston, Houston | $2,879 | $182 | 3 | 2 | 1.44 mi |
Relaxing Country house close to town and shopping | $3,053 | $193 | 3 | 2 | 2.1 mi |
Family Home with Private Backyard and Garage! | $2,610 | $165 | 3 | 2.5 | 0.23 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