Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.05% first-year return on $110k initial cash invested.
-5.05%
Cash On Cash
4.96%
Cap Rate
0.86
DSCR
$4,491
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$81,900
Closing costs
1%
$4,095
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,491
Total Expenses
$4,954
Mortgage P&I
44%
$1,974
Property Taxes
15%
$680
Home Insurance
3%
$143
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Splash & Play Hideaway: Pool House + Game Room/Gym | $5,402 | $301 | 4 | 2 | 0.28 mi |
Peaceful Home 13min from Airport | $4,343 | $242 | 3 | 2 | 0.48 mi |
Spacious Beautiful home 4Bd2.5bth near DFW Airport | $6,425 | $358 | 4 | 2.5 | 0.04 mi |
Cute home near DFW Airport & Grapevine Mills/Lego | $3,930 | $219 | 3 | 2.5 | 0.19 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