Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.98% first-year return on $89,100 initial cash invested.
-8.98%
Cash On Cash
4.05%
Cap Rate
0.67
DSCR
$3,553
Rent
-$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,553
Total Expenses
$4,220
Mortgage P&I
44%
$1,572
Property Taxes
22%
$764
Home Insurance
3%
$108
HOA
2%
$71
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR dog friendly home with a large, fenced yard | $3,753 | $169 | 3 | 2 | 0.39 mi |
The Delux House | $4,796 | $216 | 4 | 2.5 | 0.7 mi |
Heart of Baytown/ExtendedStays/KingBed/Pool Table | $5,285 | $238 | 4 | 2.5 | 1.35 mi |
22 Mi to Dtwn Houston: Spacious Baytown Home! | $4,574 | $206 | 4 | 2.5 | 1.54 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