Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $110k initial cash invested.
-13.72%
Cash On Cash
2.91%
Cap Rate
0.5
DSCR
$3,512
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,512
Total Expenses
$4,775
Mortgage P&I
64%
$2,262
Property Taxes
16%
$555
Home Insurance
5%
$164
HOA
3%
$109
Property Management
15%
$527
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gem by the Lake. | $5,223 | $318 | 3 | 3 | 1.14 mi |
Modern Lake House Retreat | $4,238 | $258 | 3 | 2.5 | 0.98 mi |
Lake Front Retreat in Rowlett | $4,271 | $260 | 3 | 3.5 | 1.05 mi |
Brand New! Lakefront*Walk2Lake*WaterView*SoakTub | $5,814 | $354 | 3 | 3.5 | 1.09 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