Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.1% first-year return on $126k initial cash invested.
-22.1%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,842
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$4,165
Mortgage P&I
138%
$2,548
Property Taxes
30%
$553
Home Insurance
10%
$180
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Galveston/Houston: Great location near 3 hwys.💕🌺🏖 | $2,376 | $186 | 3 | 2.5 | 4.6 mi |
Jackson Farm | $1,392 | $109 | 3 | 2 | 2 mi |
Comfortable 3 Bedroom Home with Garage | $1,329 | $104 | 3 | 2 | 4.82 mi |
Relaxing house on a 2-acre land | $2,453 | $192 | 3 | 2 | 5.02 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