Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.23% first-year return on $76,716 initial cash invested.
6.23%
Cash On Cash
8.54%
Cap Rate
1.41
DSCR
$4,508
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$4,110
Mortgage P&I
31%
$1,411
Property Taxes
9%
$428
Home Insurance
2%
$108
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Rustic Home near UNT & Downtown | $3,393 | $169 | 3 | 2 | 0.18 mi |
Cozy Luxe l UNT/Downtown l Games l Parking l Yard | $4,296 | $214 | 3 | 2 | 0.1 mi |
UNT l Downtown l Large Yard l Long Term Stays | $2,469 | $123 | 3 | 2 | 0.13 mi |
Entire home Denton - UNT & Downtown | $3,232 | $161 | 3 | 1 | 0.76 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