Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.97% first-year return on $91,500 initial cash invested.
-0.97%
Cash On Cash
6.03%
Cap Rate
1.04
DSCR
$3,623
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,623
Total Expenses
$3,697
Mortgage P&I
47%
$1,688
Property Taxes
4%
$127
Home Insurance
3%
$122
HOA
1%
$21
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish House in Mansfield | $5,330 | $337 | 3 | 2 | 0.53 mi |
Cozy Hollyberry near At&T Stadium | $2,942 | $186 | 3 | 2 | 1.01 mi |
Cute historic home in downtown Mansfield-Near BLD | $2,784 | $176 | 3 | 2 | 1.39 mi |
Venus Haven | Newly-Built, Cozy & Clean House | $3,654 | $231 | 3 | 2 | 1.53 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