Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.64% first-year return on $142k initial cash invested.
-13.64%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$4,179
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,179
Total Expenses
$5,788
Mortgage P&I
66%
$2,738
Property Taxes
20%
$815
Home Insurance
5%
$196
HOA
1%
$33
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Frisco 4BR 8Bed Quiet Villa w/ Pool & Game | $7,568 | $377 | 4 | 2.5 | 0.55 mi |
Lake View Frisco Home W/Pool | $6,404 | $319 | 4 | 2.5 | 0.23 mi |
Pet-Welcome 4BR: Extended Stay & Quiet Area | $4,095 | $204 | 4 | 2.5 | 0.69 mi |
The Waterford House | $6,083 | $303 | 4 | 2 | 0.44 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