Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.32% first-year return on $133k initial cash invested.
-10.32%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$4,735
Rent
-$1,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,184
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,735
Total Expenses
$5,878
Mortgage P&I
54%
$2,567
Property Taxes
18%
$855
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,184
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub • Firepit • 10 Mins from DFW Airport | $4,344 | $238 | 4 | 4 | 0.37 mi |
Hot Tub Firepit 10 Min from DFW Airport | $6,406 | $351 | 4 | 3.5 | 0.51 mi |
Stylish & Fun Renovated House | $6,607 | $362 | 4 | 3 | 0.15 mi |
Majestic 4BR/2.5B Home with Mini Golf, Pool, & Bil | $8,286 | $454 | 4 | 2.5 | 0.49 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