Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.38% first-year return on $94,350 initial cash invested.
-7.38%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$3,877
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,877
Total Expenses
$4,457
Mortgage P&I
42%
$1,638
Property Taxes
21%
$826
Home Insurance
3%
$117
HOA
0%
$15
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Country Living Home | $5,439 | $298 | 3 | 2 | 2 mi |
Indulge in comfort with unexpected conveniences | $5,092 | $279 | 4 | 2 | 1.87 mi |
Dallas Mesquite Spacious home | $2,957 | $162 | 3 | 2 | 0.45 mi |
Resort-Style Pool Home with Cinema, Gaming, & Hot | $7,355 | $403 | 5 | 2 | 1.6 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