Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.81% first-year return on $112k initial cash invested.
-5.81%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$3,831
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,640
Closing costs
1%
$4,182
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,831
Total Expenses
$4,372
Mortgage P&I
55%
$2,092
Property Taxes
5%
$206
Home Insurance
4%
$147
HOA
2%
$88
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Galveston Poolside Paradise | $6,766 | $454 | 4 | 2 | 1.28 mi |
Elegant Family Home near Kemah, NASA, Galveston | $3,830 | $257 | 4 | 2.5 | 1.44 mi |
Spacious 4BR Near NASA & Kemah, King Bed | $2,906 | $195 | 4 | 2 | 1.61 mi |
Kemah Pool Retreat & Boardwalk Fun | $4,650 | $312 | 4 | 2 | 1.93 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