Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.68% first-year return on $135k initial cash invested.
-14.68%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$3,605
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,605
Total Expenses
$5,258
Mortgage P&I
74%
$2,660
Property Taxes
18%
$662
Home Insurance
5%
$185
HOA
1%
$21
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4-bed 2.5 bath home with large backyard | $3,622 | $229 | 4 | 2.5 | 0.72 mi |
Red Nether Brick | $3,464 | $219 | 4 | 2.5 | 0.45 mi |
Modern Large Custom Home w/ Pool | $5,710 | $361 | 4 | 3.5 | 1.29 mi |
Luxe House in Houston | Family Friendly| Near All | $5,330 | $337 | 4 | 3.5 | 1.64 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