Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.97% first-year return on $106k initial cash invested.
-8.97%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$3,394
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,394
Total Expenses
$4,184
Mortgage P&I
56%
$1,902
Property Taxes
13%
$457
Home Insurance
4%
$136
HOA
2%
$60
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute Brand New Home in McKinney | $3,826 | $170 | 4 | 2 | 0.15 mi |
Spacious 4BR Retreat in Melissa | $2,431 | $108 | 4 | 2 | 1.95 mi |
Private McKinney Bungalow Retreat | 3 Acres | $6,550 | $291 | 4 | 3 | 2.17 mi |
New home w/garage -Enjoy trails, Downtown McKinney | $3,624 | $161 | 3 | 2 | 0.18 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