Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.27% first-year return on $119k initial cash invested.
-5.27%
Cash On Cash
5.24%
Cap Rate
0.86
DSCR
$5,067
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$90,000
Closing costs
1%
$4,500
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,067
Total Expenses
$5,587
Mortgage P&I
45%
$2,282
Property Taxes
14%
$714
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$760
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,267
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century home in Downtown Historic Mansfield | $2,687 | $155 | 4 | 2 | 1.91 mi |
Spacious 4/3/pool retreat in Downtown Mansfield | $4,490 | $259 | 4 | 3 | 1.64 mi |
Red Sea Oasis-Pool-Fast Wi-Fi-Arcade-King Bed | $5,097 | $294 | 4 | 2.5 | 1.05 mi |
A Mansfield Must | $5,288 | $305 | 4 | 3 | 1.61 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