Investment ROI Calculator

Analyze vacation rental returns for Port Aransas investment properties

Purchase Details

Purchase Price

Down Payment: 25%

Interest Rate: 7.25%

Closing Costs: 3%

Rental Income

Average Monthly Rental Income (at 100% occupancy)

Tip: 3BR homes often earn $4,000-6,000/month equivalent

Occupancy Rate: 55%

Port Aransas averages 50-60% annual occupancy

Annual Expenses

Property Tax

Insurance (All)

HOA Fees

Management: 25% of rent

Maintenance: 5% of rent

Utilities

Monthly Cash Flow

-$4,110

Negative cash flow

Return Metrics

Cap Rate

NOI / Price

-1.4%

Cash-on-Cash Return

Annual cash flow / Cash invested

-27.1%

Investment Summary

Total Cash Invested$182,000

Gross Annual Rent$29,700

Annual Cash Flow-$49,317

Annual Expenses

Mortgage$39,907

Property Tax$11,000

Insurance$12,000

HOA$3,600

Management$7,425

Maintenance$1,485

Utilities$3,600

Find Investment Properties

Browse vacation rentals with proven income potential.

Schedule Consultation

Disclaimer: This calculator provides estimates for informational purposes only. Actual returns depend on many factors including property condition, management quality, market conditions, and actual rental performance. Consult with a financial advisor and real estate professional before making investment decisions.

Ready to Invest?

Let us help you find the perfect investment property in Port Aransas

Schedule Consultation View Portfolio