Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.86% first-year return on $84,832 initial cash invested.
13.86%
Cash On Cash
10.46%
Cap Rate
1.78
DSCR
$5,978
Rent
$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,832
Downpayment
20%
$63,650
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,978
Total Expenses
$4,998
Mortgage P&I
26%
$1,556
Property Taxes
8%
$462
Home Insurance
2%
$111
HOA
0%
$0
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Flower Mound Home Mins to DFW Airport | $4,015 | $197 | 3 | 2 | 0.33 mi |
Whole House; No Stairs, King Bed. Kit & Bkyd Patio | $4,850 | $238 | 4 | 2 | 0.33 mi |
Amber - Hot Tub | Mini Golf | Playset | Game Room! | $7,153 | $351 | 4 | 2 | 0.35 mi |
Two Game Rooms with Hot Tub! | $6,399 | $314 | 4 | 2 | 0.51 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