Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.84% first-year return on $82,449 initial cash invested.
-2.84%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$2,896
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,449
Downpayment
20%
$61,380
Closing costs
1%
$3,069
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$3,091
Mortgage P&I
52%
$1,501
Property Taxes
2%
$55
Home Insurance
4%
$107
HOA
1%
$38
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Comforts Cruisers Landing | $3,261 | $160 | 3 | 2 | 0.19 mi |
Spacious Home King Bed-mid of Kemah & Galveston | $2,873 | $141 | 3 | 2 | 1.97 mi |
Sweet Xscape | $4,300 | $211 | 4 | 3 | 0.79 mi |
Beautiful Town Home | $2,629 | $129 | 2 | 2.5 | 1.76 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