Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $101k initial cash invested.
-16.84%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,439
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,740
Closing costs
1%
$3,687
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,439
Total Expenses
$3,862
Mortgage P&I
76%
$1,854
Property Taxes
28%
$672
Home Insurance
5%
$131
HOA
1%
$33
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Joyful Hawaii Home*4BRs*6 Beds*Pool*Missouri city | $4,501 | $302 | 4 | 2 | 0.73 mi |
Course view w/pool, games Enjoy! | $2,847 | $191 | 3 | 2.5 | 0.72 mi |
Modern Eco-Friendly Retreat | $3,264 | $219 | 3 | 2.5 | 0.72 mi |
Quiet and Cozy Entire House | $2,414 | $162 | 3 | 2 | 0.58 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