Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.24% first-year return on $74,679 initial cash invested.
-4.24%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$3,150
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,150
Total Expenses
$3,414
Mortgage P&I
42%
$1,336
Property Taxes
15%
$472
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pepe's Place - Newer Home w/heated Spa Pool, close to Galveston Island & Houston | $4,772 | $296 | 3 | 2 | 2.05 mi |
BBQ-Ready Yard, Fire Pit: Peaceful Home | $3,724 | $231 | 3 | 2 | 2.35 mi |
Relaxing house on a 2-acre land | $3,095 | $192 | 3 | 2 | 1.77 mi |
Lagoon Fest/NASA/Galv/Clean/Pet friendly | $2,773 | $172 | 3 | 2 | 2.36 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