Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.51% first-year return on $86,250 initial cash invested.
-8.51%
Cash On Cash
4.05%
Cap Rate
0.7
DSCR
$3,557
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,557
Total Expenses
$4,169
Mortgage P&I
44%
$1,566
Property Taxes
20%
$707
Home Insurance
3%
$114
HOA
2%
$75
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*.*Cozy Retreat 5bd/sleep 10 @Prime Katy Location | $2,370 | $147 | 3 | 2 | 0.77 mi |
Katy Home | 4BR/2.5BA • Hot Tub • Katy Asian Town | $4,369 | $271 | 4 | 2.5 | 0.38 mi |
Beautiful 4B/2Bath Home Katy-Houston w/ Hot Tub | $3,401 | $211 | 4 | 2 | 0.36 mi |
4BR/5beds|Spacious/Quite Home with Office | $2,773 | $172 | 4 | 2 | 0.54 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