Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.11% first-year return on $112k initial cash invested.
-10.11%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$3,331
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,640
Closing costs
1%
$4,182
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,331
Total Expenses
$4,273
Mortgage P&I
61%
$2,045
Property Taxes
13%
$441
Home Insurance
5%
$150
HOA
1%
$38
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire Residential Home - 4 Bedroom - Home Office | $3,376 | $185 | 4 | 2 | 0.61 mi |
Spacious Relaxing Suburban Home | $3,230 | $177 | 4 | 2 | 1.55 mi |
TCH - Spacious 5bd/3ba home in Wylie w/ Workspace | $5,366 | $294 | 5 | 3 | 1.56 mi |
Kylie's house in Wylie | $1,953 | $107 | 3 | 2 | 1.1 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