Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.9% first-year return on $139k initial cash invested.
-15.9%
Cash On Cash
2.42%
Cap Rate
0.4
DSCR
$4,004
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,482
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,004
Total Expenses
$5,847
Mortgage P&I
70%
$2,788
Property Taxes
22%
$884
Home Insurance
5%
$201
HOA
1%
$52
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Boho stays*4BRs*8 beds*2TVs*pool & deck | $6,261 | $332 | 4 | 2 | 1.97 mi |
Houston Luxury 4br/3ba and Pool | $4,187 | $222 | 4 | 3 | 0.51 mi |
Minimalist family Mid-Term Stay - cozy & comfy | $3,168 | $168 | 4 | 2.5 | 2.01 mi |
Artful Retreat/ Game Room & Pool | $7,694 | $408 | 5 | 2.5 | 0.92 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