Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.84% first-year return on $129k initial cash invested.
-9.84%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$4,389
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,389
Total Expenses
$5,445
Mortgage P&I
56%
$2,440
Property Taxes
16%
$693
Home Insurance
4%
$175
HOA
1%
$30
Property Management
15%
$658
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,097
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Houston Rodeo Group Stay|4BR| Yard, Grill &Parking | $5,231 | $273 | 4 | 2.5 | 0.87 mi |
Ranch style 4 bedroom home | $4,216 | $220 | 4 | 3 | 1.04 mi |
~ Hidden Oasis Pool Home ~ Luxury Private Retreat | $3,737 | $195 | 4 | 2.5 | 1.28 mi |
Pearland Getaway | $4,331 | $226 | 4 | 3.5 | 1.62 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