Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.39% first-year return on $80,868 initial cash invested.
-9.39%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$2,317
Rent
-$633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,868
Downpayment
20%
$54,160
Closing costs
1%
$2,708
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,317
Total Expenses
$2,950
Mortgage P&I
58%
$1,333
Property Taxes
18%
$406
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mission full house 4 bedrooms two bathrooms | $1,901 | $133 | 4 | 2 | 0.2 mi |
House/4 rooms/pool/9 mins mall | $2,116 | $148 | 4 | 2 | 0.54 mi |
Modern Shary House 4BD/3BT | $3,803 | $266 | 4 | 3 | 0.3 mi |
Big & Spacious 4BR House McAllen Texas, with Pool | $4,046 | $283 | 4 | 3 | 0.47 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