Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.02% first-year return on $72,543 initial cash invested.
-22.02%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$1,934
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,543
Downpayment
20%
$57,660
Closing costs
1%
$2,883
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$1,934
Total Expenses
$3,265
Mortgage P&I
75%
$1,450
Property Taxes
30%
$584
Home Insurance
5%
$103
HOA
10%
$200
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy, Cozy Affordable Home - Dallas Sub 2NightMin | $2,644 | $164 | 2 | 2 | 1.5 mi |
Cozy single family home | $1,403 | $87 | 2 | 2 | 1.78 mi |
Landing | Beautiful 2BD, Gym, Clubhouse | $1,806 | $112 | 2 | 2 | 1.95 mi |
Landing | Amazing 2BD, Gym, Clubhouse | $1,999 | $124 | 2 | 2 | 1.95 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