Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.84% first-year return on $121k initial cash invested.
6.84%
Cash On Cash
8.44%
Cap Rate
1.44
DSCR
$7,443
Rent
$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$461k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,120
Closing costs
1%
$4,606
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$7,443
Total Expenses
$6,755
Mortgage P&I
30%
$2,252
Property Taxes
10%
$764
Home Insurance
2%
$166
HOA
0%
$0
Property Management
15%
$1,116
CapEx
4%
$298
Vacancy
0%
$0
Maintenance
4%
$298
Other
25%
$1,861
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Central Updated 4 beds 3 baths Garage | $3,560 | $154 | 4 | 3 | 0.48 mi |
Heated Pool & Spa | Bar | Golf | Game Room | Sauna | $14,933 | $646 | 4 | 2.5 | 0.64 mi |
Resort-Style Pool House with Hot Tub and Game Room | $7,652 | $331 | 4 | 2.5 | 0.65 mi |
Beautiful House in Dallas With Pool an SPA | $4,855 | $210 | 4 | 2.5 | 0.68 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