Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $76,500 initial cash invested.
-7.61%
Cash On Cash
4.21%
Cap Rate
0.7
DSCR
$2,908
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$2,908
Total Expenses
$3,393
Mortgage P&I
43%
$1,246
Property Taxes
22%
$635
Home Insurance
3%
$88
HOA
1%
$29
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
12 Mi to Energy Corridor: Family Home w/ Grill! | $3,047 | $159 | 3 | 2.5 | 0.58 mi |
*NEW Beautiful 3-bedroom home great location. | $2,510 | $131 | 3 | 2.5 | 0.58 mi |
New Spacious 5 bedrooms- Pool Table close to Katy | $5,078 | $265 | 5 | 3.5 | 0.6 mi |
Stay Awhile in Katy | $2,472 | $129 | 3 | 2 | 0.54 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