Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.46% first-year return on $133k initial cash invested.
-15.46%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$3,447
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,447
Total Expenses
$5,160
Mortgage P&I
74%
$2,538
Property Taxes
20%
$702
Home Insurance
5%
$182
HOA
2%
$83
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Downtown Allen | Patio, BBQ | $3,407 | $224 | 4 | 3 | 1.99 mi |
Spacious 4BR Retreat-Perfect for Families & Groups | $2,981 | $196 | 4 | 3.5 | 1.7 mi |
Spacious Peaceful Home Large Backyard with Pool | $3,133 | $206 | 4 | 2.5 | 1.97 mi |
Allen Retreat | 5 Smart TVs, Games & Fast WiFi | $3,437 | $226 | 4 | 2 | 2.25 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