Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.15% first-year return on $71,124 initial cash invested.
-5.15%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$2,482
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,124
Downpayment
20%
$44,880
Closing costs
1%
$2,244
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$2,482
Total Expenses
$2,787
Mortgage P&I
45%
$1,118
Property Taxes
15%
$377
Home Insurance
3%
$78
HOA
1%
$24
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Immaculate house 4Bd 3Bth, close to Seaworld. | $2,970 | $217 | 4 | 3 | 0.02 mi |
Enjoy Casa Blanca: Family Friendly, Hot Tub, & BBQ | $2,970 | $217 | 4 | 2 | 0.44 mi |
Cozy Getaway near SeaWorld/FiestaTx Games/fire pit | $2,395 | $175 | 3 | 2 | 0.46 mi |
Oakdale Luxe Poolside Retreat | $2,026 | $148 | 4 | 2.5 | 0.45 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