Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.73% first-year return on $82,386 initial cash invested.
-3.73%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$3,780
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,386
Downpayment
20%
$61,320
Closing costs
1%
$3,066
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$4,036
Mortgage P&I
41%
$1,547
Property Taxes
14%
$537
Home Insurance
3%
$108
HOA
1%
$30
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool table at&t stadium 3 Bed 2 Bath Home | $3,906 | $214 | 3 | 2 | 0.11 mi |
3BR in DFW | Epic Central | Cowboys AT&T Stadium | $4,508 | $247 | 3 | 2 | 0.36 mi |
3 BR in DFW, Epic Central & Cowboys ATT Stadium | $2,993 | $164 | 3 | 2 | 0.4 mi |
Family-friendly ATT Stadium 6 Flags | $4,015 | $220 | 3 | 3 | 0.78 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