Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.56% first-year return on $66,300 initial cash invested.
-5.56%
Cash On Cash
5.2%
Cap Rate
0.84
DSCR
$2,829
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$3,136
Mortgage P&I
42%
$1,190
Property Taxes
18%
$509
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King bed- safety neighborhood-Near HWY | $2,784 | $143 | 3 | 2 | 0.36 mi |
Home in Mesquite | $2,063 | $106 | 3 | 2 | 1.09 mi |
Nice base to all Dallas | $2,803 | $144 | 3 | 2 | 1.53 mi |
Comfy Dallas home | $2,550 | $131 | 3 | 2 | 1.63 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