Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.03% first-year return on $82,737 initial cash invested.
6.03%
Cash On Cash
8.5%
Cap Rate
1.41
DSCR
$3,948
Rent
$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,737
Downpayment
20%
$55,940
Closing costs
1%
$2,797
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,948
Total Expenses
$3,532
Mortgage P&I
36%
$1,407
Property Taxes
3%
$118
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
February Promo DFW Pool Retreat | Backyard Oasis | $3,433 | $198 | 4 | 3 | 0.83 mi |
Group-Friendly DFW Pool Home | Space for Everyone | $3,745 | $216 | 4 | 3 | 0.74 mi |
Spacious 1 Story Home: Game Room, Grill, Patio | $5,149 | $297 | 4 | 3 | 0.79 mi |
Luxe Haven: Brand-New, Designer Home in Garland | $4,716 | $272 | 4 | 3 | 2.3 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