Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.49% first-year return on $49,500 initial cash invested.
11.49%
Cash On Cash
11.02%
Cap Rate
1.78
DSCR
$3,228
Rent
$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,228
Total Expenses
$2,754
Mortgage P&I
24%
$775
Property Taxes
12%
$378
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Country Living Home | $4,190 | $287 | 3 | 2 | 0.72 mi |
Cozy Cottage | 3 BR/2 BA -15 min Downtown Dallas | $2,409 | $165 | 3 | 2 | 1.82 mi |
Stay cozy, luxurious, yet affordable. | $3,110 | $213 | 3 | 2 | 2.33 mi |
Classic & Family Friendly 4bedroom House | $2,219 | $152 | 4 | 2 | 1.5 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