Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.36% first-year return on $93,279 initial cash invested.
-5.36%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$3,702
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,702
Total Expenses
$4,119
Mortgage P&I
44%
$1,634
Property Taxes
16%
$592
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish & Fun Renovated House | $5,285 | $362 | 4 | 3 | 0.62 mi |
Hot Tub Firepit 10 Min from DFW Airport | $5,125 | $351 | 4 | 3.5 | 0.09 mi |
“House near DFW Airport and AT&T Stadium” | $4,088 | $280 | 4 | 2 | 0.1 mi |
Hot Tub • Firepit • 10 Mins from DFW Airport | $3,475 | $238 | 4 | 4 | 0.2 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