Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $381k initial cash invested.
-23.59%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$6,642
Rent
-$7,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1699k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$381k
Downpayment
20%
$340k
Closing costs
1%
$16,990
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,642
Total Expenses
$14,128
Mortgage P&I
132%
$8,749
Property Taxes
24%
$1,596
Home Insurance
9%
$595
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,660
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Harding Heights, Houston - 817 Alexander | $4,701 | $281 | 4 | 3.5 | 0.48 mi |
~ The Blue Bungalow retreat ~ | $6,407 | $383 | 4 | 3 | 0.58 mi |
Luxury Home: Putt Putt & Hot Tub | $6,391 | $382 | 4 | 2.5 | 0.28 mi |
Heated Pool+Game Room+Arcades+Mini Golf+Corn Hole+BBQ | $8,398 | $502 | 4 | 3.5 | 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