Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.96% first-year return on $116k initial cash invested.
-18.96%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$2,737
Rent
-$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,880
Closing costs
1%
$4,394
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,737
Total Expenses
$4,574
Mortgage P&I
81%
$2,217
Property Taxes
29%
$781
Home Insurance
6%
$156
HOA
4%
$107
Property Management
15%
$411
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Deluxe 4 bed Home | $3,777 | $194 | 4 | 2.5 | 1.97 mi |
Cozy Luxurious Sugar Land Home | $4,361 | $224 | 4 | 2.5 | 3.24 mi |
SugarLand Beautiful Delighting Cozy Home | $2,647 | $136 | 4 | 2 | 3.43 mi |
Fully furnished 4BR residential house | $2,044 | $105 | 4 | 2.5 | 2.12 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