Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $101k initial cash invested.
-13.96%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$2,982
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,982
Total Expenses
$4,153
Mortgage P&I
60%
$1,785
Property Taxes
26%
$780
Home Insurance
4%
$128
HOA
1%
$29
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy Modern 4BR Home Near IAH | $4,199 | $238 | 4 | 2.5 | 0.71 mi |
32 miles to NRG & 4 miles to IAH | $2,505 | $142 | 4 | 2 | 0.47 mi |
Owner-Managed Quiet Home Near IAH | Clean & Modern | $3,176 | $180 | 3 | 2 | 0.33 mi |
Sunny 3BR | Patio | Game Room | W/D | $3,193 | $181 | 3 | 2.5 | 0.74 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