Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.93% first-year return on $74,574 initial cash invested.
-3.93%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$3,149
Rent
-$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,149
Total Expenses
$3,393
Mortgage P&I
43%
$1,355
Property Taxes
14%
$433
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$787
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Royalty Lux Hideaway Min to DT & Kemah Large Patio | $3,718 | $191 | 3 | 2 | 0.14 mi |
Central Suburban Stay | $3,387 | $174 | 3 | 2 | 1.35 mi |
Cozy Garden Stay in Pasadena | Centrally Located | $2,570 | $132 | 3 | 2 | 1.48 mi |
Cozy Home(near hospitals/industry/shopping) | $3,446 | $177 | 3 | 2 | 1.57 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