Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.31% first-year return on $128k initial cash invested.
-19.31%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,066
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,066
Total Expenses
$5,130
Mortgage P&I
84%
$2,580
Property Taxes
29%
$894
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Home Irving Las Colinas 5 Mins. DFW AirPort | $2,315 | $129 | 3 | 2 | 0.76 mi |
Large Home in a Prime Location | Huge Backyard | $3,464 | $193 | 4 | 3 | 0.34 mi |
Modern 3BR Home | Near Airport & Attractions | $3,428 | $191 | 3 | 2 | 0.54 mi |
Relax Fireside: Dallas Area Home w/ Yard & Patio! | $3,517 | $196 | 3 | 2 | 0.56 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