Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.86% first-year return on $87,777 initial cash invested.
2.86%
Cash On Cash
7.68%
Cap Rate
1.27
DSCR
$5,039
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,777
Downpayment
20%
$60,740
Closing costs
1%
$3,037
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,039
Total Expenses
$4,830
Mortgage P&I
30%
$1,532
Property Taxes
14%
$706
Home Insurance
2%
$105
HOA
1%
$67
Property Management
15%
$756
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,260
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Conroe Retreat : Private Pool | Game Room | $3,496 | $209 | 4 | 2 | 1.03 mi |
Retreat @ The One | Movie Theater | Coffee Bar | $4,283 | $256 | 4 | 2 | 1.91 mi |
Spacious New House! | $3,413 | $204 | 4 | 2.5 | 1.02 mi |
Peaceful and Relaxing Oasis within the City | $6,207 | $371 | 5 | 3 | 2.21 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