Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.46% first-year return on $49,479 initial cash invested.
-1.46%
Cash On Cash
6.36%
Cap Rate
1.02
DSCR
$1,968
Rent
-$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,968
Total Expenses
$2,028
Mortgage P&I
39%
$776
Property Taxes
13%
$255
Home Insurance
3%
$52
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Weekend Escape Cabin:3BR+Sunroom +Games+Views | $2,649 | $134 | 3 | 2 | 0.93 mi |
1700 SQFT Baytown Comfy Workforce Budget Rental | $2,649 | $134 | 3 | 2 | 2.3 mi |
Waterfront Retreat with Pool: Family & Fishing | $3,183 | $161 | 3 | 2 | 1.9 mi |
Waterfront Retreat & Pool | $3,045 | $154 | 3 | 2 | 1.9 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