Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.19% first-year return on $91,080 initial cash invested.
-5.19%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$3,555
Rent
-$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$348k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,080
Downpayment
20%
$69,600
Closing costs
1%
$3,480
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$3,949
Mortgage P&I
49%
$1,756
Property Taxes
10%
$365
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relax in Lewisville | $2,746 | $148 | 3 | 2 | 0.88 mi |
JD's Relaxing Retreat / Near DFW Airport | $3,488 | $188 | 3 | 2 | 1.42 mi |
Stylish Fully Remodeled Home Close to DFW Airport | $3,729 | $201 | 3 | 2 | 1.58 mi |
Core's home Charming & Great location DFW Airport | $3,303 | $178 | 3 | 2 | 1.7 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