Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $167k initial cash invested.
-10.35%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$4,407
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$137k
Closing costs
1%
$6,825
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,407
Total Expenses
$5,850
Mortgage P&I
75%
$3,320
Property Taxes
2%
$83
Home Insurance
6%
$245
HOA
2%
$87
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relocation Partner: Ground Floor Comfort M#41763 | $6,749 | $258 | 4 | 2.5 | 0.6 mi |
4-bedroom house in charming Frisco | $7,141 | $273 | 4 | 2 | 0.22 mi |
Family Gem 4/3, Jacuzzi • Games • Best Location | $6,226 | $238 | 4 | 3 | 0.75 mi |
Elegant comfortable 4 bedrooms | $4,264 | $163 | 4 | 2 | 0.1 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