Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.14% first-year return on $150k initial cash invested.
-21.14%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,409
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,409
Total Expenses
$6,052
Mortgage P&I
87%
$2,981
Property Taxes
32%
$1,094
Home Insurance
6%
$210
HOA
4%
$132
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Special Offer｜Flexible Homes｜24 hours prior | $4,774 | $218 | 4 | 3 | 0.53 mi |
M2M 4-Bedroom Retreat in Missouri City M#41016 | $4,621 | $211 | 4 | 3 | 0.61 mi |
Spacious 4BR Retreat｜Verdant Backyard G#41189 | $3,745 | $171 | 4 | 3 | 0.79 mi |
$100/night｜Membership Pricing｜Two Homes One Stay | $4,490 | $205 | 4 | 3 | 0.6 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