Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.69% first-year return on $141k initial cash invested.
-11.69%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$5,013
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,013
Total Expenses
$6,391
Mortgage P&I
53%
$2,675
Property Taxes
21%
$1,061
Home Insurance
4%
$200
HOA
1%
$48
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,253
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Escape w/Basketball,Ping-Pong,MediaRm+More! | $5,804 | $406 | 4 | 4 | 1.51 mi |
TCH - Spacious 4bd/3.5ba home in Mansfield | $3,903 | $273 | 4 | 3.5 | 2.26 mi |
Home W/POOL near Ft Worth & Dallas - Events & Pets | $5,475 | $383 | 4 | 3 | 2.31 mi |
STUNNING SUPER CUTE 5+ BEDROOM HOME W/EV CHARGER NEAR LAKE, AT&T STADIUM SIX FLAGS, DOWNTON FORT WORTH DALLAS, AMERICAN AIR | $8,249 | $577 | 5 | 3.5 | 1.51 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