Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.36% first-year return on $66,279 initial cash invested.
-0.36%
Cash On Cash
6.6%
Cap Rate
1.09
DSCR
$3,002
Rent
-$20
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,279
Downpayment
20%
$45,980
Closing costs
1%
$2,299
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$3,022
Mortgage P&I
39%
$1,164
Property Taxes
11%
$338
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Alder Stay | 3BD Townhome in Heart of Arlington | $4,758 | $237 | 3 | 2 | 0.17 mi |
Nice Updated Townhome, Park | $1,726 | $86 | 3 | 2 | 0.35 mi |
Rest house | $4,135 | $206 | 3 | 2 | 0.59 mi |
Mid-Century Jewel, 7min to Entertainment District | $3,152 | $157 | 3 | 2 | 0.6 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