Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $118k initial cash invested.
-13.73%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$3,265
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,980
Closing costs
1%
$4,499
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,265
Total Expenses
$4,621
Mortgage P&I
68%
$2,211
Property Taxes
21%
$684
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxé Living KASA | $3,747 | $224 | 3 | 2.5 | 0.64 mi |
DFW 4 Bedroom Prime Comfort Home in Irving | $4,149 | $248 | 4 | 3 | 0.03 mi |
Lake view townhouse in Irving. Modern 4BR, 5 beds | $3,128 | $187 | 4 | 3 | 0.62 mi |
Cozy, LUXE Home Near DFW Airport + Fire Pit | $3,011 | $180 | 3 | 2.5 | 0.23 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