Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $160k initial cash invested.
-21.81%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$3,454
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,783
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$6,370
Mortgage P&I
98%
$3,390
Property Taxes
30%
$1,019
Home Insurance
7%
$243
HOA
2%
$60
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Plano House close to Mckinney and Oak Point Park | $5,895 | $285 | 3 | 2 | 1.02 mi |
Spacious Family Haven in Allen | $4,592 | $222 | 3 | 2.5 | 2.03 mi |
Warm & Comfy, Pet Friendly Home - Large Backyard | $4,571 | $221 | 3 | 2 | 1.09 mi |
Charming 3 Bedrooms, Escape w Pool, Yard, Foosball | $5,522 | $267 | 3 | 2 | 2.22 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