Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $107k initial cash invested.
-10.66%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$3,784
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,784
Total Expenses
$4,735
Mortgage P&I
50%
$1,907
Property Taxes
21%
$805
Home Insurance
4%
$140
HOA
2%
$67
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR3BA King Bed Suite near Beach with RV Parking | $4,508 | $195 | 3 | 3 | 2.4 mi |
Welcome to Cornerstone living. | $3,468 | $150 | 4 | 3 | 1.29 mi |
Staycation Home w/Pool/Arcade/Style & Great Area | $4,485 | $194 | 3 | 2 | 2.14 mi |
4BR Home w/ Pool • Family & Corporate Stay, Kemah | $5,224 | $226 | 4 | 2 | 2.2 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