Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.61% first-year return on $144k initial cash invested.
-10.61%
Cash On Cash
3.52%
Cap Rate
0.61
DSCR
$4,932
Rent
-$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,932
Total Expenses
$6,202
Mortgage P&I
56%
$2,746
Property Taxes
16%
$804
Home Insurance
4%
$200
HOA
2%
$85
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish Beauty Comfort | $5,767 | $283 | 4 | 2 | 1.91 mi |
Spacious Family Stay Near Whole Foods, Shops & BSW | $6,073 | $298 | 4 | 2 | 1.72 mi |
Cozy space central McKinney with covered patio BBQ | $4,626 | $227 | 4 | 2 | 1.78 mi |
Rolling Greens Retreat – Views, Comfort, Calm | $4,157 | $204 | 4 | 2 | 1.96 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