Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.22% first-year return on $110k initial cash invested.
-8.22%
Cash On Cash
4.03%
Cap Rate
0.7
DSCR
$3,870
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$82,340
Closing costs
1%
$4,117
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,870
Total Expenses
$4,627
Mortgage P&I
51%
$1,984
Property Taxes
16%
$636
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
TCH - Spacious 4bd/2ba in Lewisville w/ Workspace | $4,594 | $236 | 4 | 2 | 0.76 mi |
Spacious Living, BBQ, Minutes to Airport, Sleep 16 | $5,392 | $277 | 4 | 3 | 0.13 mi |
4BR in DFW | Sleeps 10 | Spa Tub | Big Fenced Yard | $4,497 | $231 | 4 | 2.5 | 0.14 mi |
Stylish 3BR Stay near Lake Lewisville, Grapevine | $4,516 | $232 | 3 | 2 | 0.44 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