Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.18% first-year return on $51,300 initial cash invested.
6.18%
Cash On Cash
9.51%
Cap Rate
1.59
DSCR
$2,947
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
18%
$24,000
Cashflow
Total Income
$2,947
Total Expenses
$2,683
Mortgage P&I
22%
$648
Property Taxes
19%
$574
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern•Spacious•Home• 15% off 28 days or more | $3,290 | $169 | 4 | 2 | 1.4 mi |
Cozy House | 4BR Home with Amenities | $3,952 | $203 | 4 | 2 | 1.47 mi |
Baytown Best Airbnb | $3,231 | $166 | 4 | 2 | 1.49 mi |
Spacious 4BR Baytown Home | 2 Living Rooms | Yard | $3,154 | $162 | 4 | 2 | 1.61 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