Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.13% first-year return on $74,700 initial cash invested.
-3.13%
Cash On Cash
5.55%
Cap Rate
0.95
DSCR
$3,077
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,077
Total Expenses
$3,272
Mortgage P&I
43%
$1,320
Property Taxes
12%
$381
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern, Elegant, Spacious 3 Bedrooms Home | $3,942 | $180 | 3 | 2 | 1.94 mi |
Sweet Stay in sugarland, sleeps 9 | $4,030 | $184 | 3 | 2 | 1.94 mi |
Beautiful 3 bedroom home in Sugar Land | $2,628 | $120 | 3 | 2 | 1.8 mi |
Mayfield @ Oyster Creek - WORLD CUP | $2,738 | $125 | 2 | 1 | 0.25 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