Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $132k initial cash invested.
-14.49%
Cash On Cash
2.52%
Cap Rate
0.44
DSCR
$3,807
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,807
Total Expenses
$5,406
Mortgage P&I
68%
$2,593
Property Taxes
21%
$795
Home Insurance
5%
$191
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4-Story Gated Home with Rooftop View near Downtown | $2,677 | $160 | 3 | 3.5 | 0.28 mi |
Rooftop + Rodeo + TSU, UH, & Downtown + City Views | $3,881 | $232 | 3 | 3.5 | 0.35 mi |
Home by Hermann Park & Zoo | $2,978 | $178 | 3 | 3.5 | 0.44 mi |
Cozy Townhome — Balcony, Big TV, 5min from Dwntown | $3,647 | $218 | 3 | 3.5 | 0.47 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