Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.14% first-year return on $134k initial cash invested.
-6.14%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$5,716
Rent
-$687
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,716
Total Expenses
$6,403
Mortgage P&I
46%
$2,644
Property Taxes
14%
$798
Home Insurance
3%
$184
HOA
1%
$33
Property Management
15%
$857
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,429
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home W/POOL near Ft Worth & Dallas - Events & Pets | $6,424 | $384 | 4 | 3 | 1.36 mi |
Beautiful Home W/Heated Pool- Sleeps 16, Pets & Small Events Allowed W/Approval | $7,444 | $445 | 4 | 3 | 1.56 mi |
A Mansfield Must | $5,102 | $305 | 4 | 3 | 2.32 mi |
TCH - Spacious 4bd/3.5ba home in Mansfield | $4,550 | $272 | 4 | 3.5 | 0.61 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