Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $122k initial cash invested.
-15.66%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,177
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$465k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,000
Closing costs
1%
$4,650
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,177
Total Expenses
$4,765
Mortgage P&I
72%
$2,274
Property Taxes
24%
$761
Home Insurance
5%
$163
HOA
1%
$42
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious luxury house near the Woodlands | $2,623 | $176 | 4 | 3 | 2.06 mi |
Oarwood Creekside, The Woodlands TX | $3,368 | $226 | 4 | 3.5 | 1.4 mi |
Nice big house in Woodlands area | $2,504 | $168 | 4 | 3.5 | 1.65 mi |
Cozy 4BR Home in Prime Creekside Location | $2,057 | $138 | 4 | 3 | 2.36 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