Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.1% first-year return on $71,880 initial cash invested.
-1.1%
Cash On Cash
5.74%
Cap Rate
1.04
DSCR
$2,682
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$228k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,880
Downpayment
20%
$45,600
Closing costs
1%
$2,280
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$2,682
Total Expenses
$2,748
Mortgage P&I
39%
$1,050
Property Taxes
12%
$332
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Little Blue House on Lonnie Lane | $1,936 | $148 | 3 | 2 | 0.39 mi |
Modern 3BR | Near DT & Galleria | $1,687 | $129 | 3 | 2 | 0.56 mi |
Gated Houston Luxury Mansion | $8,671 | $663 | 4 | 3.5 | 0.43 mi |
Gated 3 bdrm Near Downtown & Heights | $3,191 | $244 | 3 | 3 | 0.76 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