Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 19.1% first-year return on $68,499 initial cash invested.
19.1%
Cash On Cash
13%
Cap Rate
2.28
DSCR
$4,968
Rent
$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$212k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,499
Downpayment
20%
$42,380
Closing costs
1%
$2,119
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$4,968
Total Expenses
$3,878
Mortgage P&I
20%
$1,006
Property Taxes
8%
$413
Home Insurance
1%
$74
HOA
0%
$0
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Themed Unit | 4BD | 3BA Near NRG/HOU/Med Center S. | $6,575 | $386 | 4 | 3 | 0.44 mi |
Themed Unit | 4BD | 3BA Near NRG/HOU/Med Center S. | $8,176 | $480 | 4 | 3 | 0.52 mi |
Stylish Escape – Nr NRG w/ Comfort, Backyard & Fun | $4,906 | $288 | 4 | 2 | 0.61 mi |
Your vacation Retreat | $4,071 | $239 | 4 | 2 | 0.78 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