Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.11% first-year return on $87,867 initial cash invested.
-14.11%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$2,441
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,867
Downpayment
20%
$66,540
Closing costs
1%
$3,327
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,441
Total Expenses
$3,474
Mortgage P&I
67%
$1,635
Property Taxes
22%
$548
Home Insurance
5%
$119
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quail Creek Hollow, Farmhouse Retreat | $3,428 | $245 | 3 | 2 | 1.1 mi |
Updated Historical Downtown Home in Wylie | $2,560 | $183 | 3 | 2 | 1.52 mi |
Lakefront 3BR Cottage –Lake Lavon, Parks & Trails | $2,854 | $204 | 3 | 2 | 1.78 mi |
Kylie's house in Wylie | $1,483 | $106 | 3 | 2 | 1.91 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