Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.16% first-year return on $74,700 initial cash invested.
-1.16%
Cash On Cash
6.33%
Cap Rate
1.05
DSCR
$3,429
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$3,501
Mortgage P&I
40%
$1,360
Property Taxes
12%
$402
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute historic home in downtown Mansfield-Near BLD | $3,769 | $177 | 3 | 2 | 1.28 mi |
Cozy Hollyberry near At&T Stadium | $4,216 | $198 | 3 | 2 | 1.57 mi |
Serene Mansfield Retreat | $3,130 | $147 | 3 | 2 | 1.99 mi |
*MODERN* luxury home away from home | $3,343 | $157 | 3 | 2.5 | 1.27 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