Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.32% first-year return on $86,790 initial cash invested.
-5.32%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$3,533
Rent
-$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,533
Total Expenses
$3,918
Mortgage P&I
42%
$1,469
Property Taxes
18%
$649
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy & Cozy 4 Bedroom Retreat | $2,911 | $174 | 4 | 2 | 1.07 mi |
4 Bedroom, 2 Bath Spacious Minutes from Dallas | $2,141 | $128 | 4 | 2 | 1.11 mi |
Water view 4BR 2B Home w/ Beautiful Pool & Garden | $5,052 | $302 | 4 | 2 | 1.33 mi |
Beautiful and comfortable House in Garland TX | $4,801 | $287 | 4 | 2 | 2.08 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