Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.48% first-year return on $91,500 initial cash invested.
-7.48%
Cash On Cash
4.25%
Cap Rate
0.74
DSCR
$3,078
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$3,648
Mortgage P&I
55%
$1,687
Property Taxes
11%
$348
Home Insurance
4%
$122
HOA
0%
$13
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Conroe Dome Home | $3,634 | $206 | 3 | 2 | 2.02 mi |
Hideaway_3 BR Home w/ Private Pool on wooded lot | $3,617 | $205 | 3 | 2 | 2.3 mi |
*Private Lake* Charming Lakeside Bungalow! | $3,969 | $225 | 3 | 2 | 2.15 mi |
One Story-Home Away From Home-5* Luxury King Bed | $2,417 | $137 | 3 | 2 | 2.37 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