Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $72,159 initial cash invested.
-13.09%
Cash On Cash
2.55%
Cap Rate
0.44
DSCR
$1,879
Rent
-$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,159
Downpayment
20%
$51,580
Closing costs
1%
$2,579
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,879
Total Expenses
$2,666
Mortgage P&I
67%
$1,261
Property Taxes
22%
$410
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King Bed♡ 2 bdrms ♡10 mins | ExxonMobil Campus♡C | $2,787 | $187 | 2 | 2.5 | 0.32 mi |
☺10 mins from Airport☺King Bed - 2 Brd home☺B | $1,938 | $130 | 2 | 2.5 | 0.32 mi |
✿Beautiful Single Family Home✿10 mins from IAH ✿ A | $1,908 | $128 | 2 | 2.5 | 0.34 mi |
Cozy 2 Bedroom Place At An Amazing Location (A) | $3,562 | $239 | 2 | 1.5 | 0.36 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