Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.88% first-year return on $91,290 initial cash invested.
-12.88%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,736
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$3,716
Mortgage P&I
65%
$1,770
Property Taxes
19%
$512
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Available for Longer Stays 3BR 2BA with Doggy Door | $3,340 | $183 | 3 | 2 | 0.18 mi |
Country Living by Lake Lavon and Historic Wylie! | $3,960 | $217 | 3 | 2 | 0.9 mi |
Kylie's house in Wylie | $1,935 | $106 | 3 | 2 | 1.77 mi |
Cozy home in Murphy! | $2,957 | $162 | 3 | 2 | 1.91 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