Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $129k initial cash invested.
-18.83%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$2,757
Rent
-$2,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,757
Total Expenses
$4,781
Mortgage P&I
92%
$2,535
Property Taxes
27%
$748
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Up a Creek | $3,346 | $275 | 3 | 2 | 0.54 mi |
Denton's Family Oasis | 4BR 3BA | $2,592 | $213 | 4 | 2.5 | 0.72 mi |
Exotic Abode | $2,178 | $179 | 4 | 2 | 0.53 mi |
Cozy and Spacious Denton Getaway | $2,786 | $229 | 3 | 2 | 0.58 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