Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.62% first-year return on $178k initial cash invested.
-16.62%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$4,699
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$146k
Closing costs
1%
$7,323
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,699
Total Expenses
$7,161
Mortgage P&I
75%
$3,529
Property Taxes
22%
$1,044
Home Insurance
6%
$262
HOA
1%
$70
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
VIEWS LUXURY & OPEN FAIRWAYS OF THE SBR DYE COURSE | $3,960 | $186 | 3 | 2.5 | 2.12 mi |
Spacious Family Stay Near Whole Foods, Shops & BSW | $6,345 | $298 | 4 | 2 | 0.52 mi |
Luxury Residential in McKinney - 4 beds, 2 bath | $4,982 | $234 | 3 | 2 | 2.12 mi |
Stylish Beauty Comfort | $6,026 | $283 | 4 | 2 | 1.73 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