Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.11% first-year return on $181k initial cash invested.
-9.11%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$6,973
Rent
-$1,372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,973
Total Expenses
$8,345
Mortgage P&I
53%
$3,708
Property Taxes
15%
$1,035
Home Insurance
4%
$255
HOA
0%
$0
Property Management
15%
$1,046
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,743
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakefront Mansion with Pool and Cinema | $11,443 | $684 | 5 | 4.5 | 1.31 mi |
LUX NEW 5 BR | 135" theater | game rm | sleeps 14 | $6,290 | $376 | 5 | 3.5 | 1.55 mi |
Stay & Play! 3700 sq ft.+ w/ game room and office | $5,788 | $346 | 5 | 3.5 | 1.79 mi |
Dallas Plano Area Family Home HotTub Pool No Party | $6,759 | $404 | 5 | 3 | 2.04 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