Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.39% first-year return on $80,217 initial cash invested.
-2.39%
Cash On Cash
5.67%
Cap Rate
0.98
DSCR
$3,358
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,217
Downpayment
20%
$53,540
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,358
Total Expenses
$3,518
Mortgage P&I
38%
$1,290
Property Taxes
15%
$512
Home Insurance
3%
$96
HOA
0%
$8
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
World Cup Ready Home / Approx 32 Min to Stadium. | $5,373 | $276 | 4 | 2 | 0.56 mi |
Spanish Style Retreat w Pool #No Smoking#NoPets | $4,653 | $239 | 3 | 2 | 1.06 mi |
Relaxing and peaceful home - Houston Texas | $2,472 | $127 | 3 | 2 | 1.6 mi |
Cozy 4 bed 2.5 bath home Clean! Keyless Entry | $4,808 | $247 | 4 | 2.5 | 0.88 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