Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.75% first-year return on $44,240 initial cash invested.
11.75%
Cash On Cash
11.3%
Cap Rate
1.89
DSCR
$3,003
Rent
$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,240
Downpayment
20%
$24,990
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$2,570
Mortgage P&I
21%
$624
Property Taxes
15%
$461
Home Insurance
1%
$44
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Waterfront Lakehouse Sleep 10 Pets OK Fishing Lake | $3,379 | $202 | 3 | 2 | 0.18 mi |
Conroe 3BR Sleeps 12 | Fenced Yard + Garage Games | $3,011 | $180 | 3 | 2 | 0.28 mi |
25% off Monthly! 3BR Near Lake Conroe & Woodlands | $2,995 | $179 | 3 | 2.5 | 1.06 mi |
Cozy 3 Bedroom Home in the heart of Conroe | $1,890 | $113 | 3 | 2 | 1.47 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