Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.27% first-year return on $101k initial cash invested.
-9.27%
Cash On Cash
3.8%
Cap Rate
0.65
DSCR
$3,731
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,220
Closing costs
1%
$3,661
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,731
Total Expenses
$4,510
Mortgage P&I
48%
$1,790
Property Taxes
20%
$749
Home Insurance
4%
$133
HOA
1%
$47
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Indulge in comfort with unexpected conveniences | $4,413 | $279 | 4 | 2 | 0.01 mi |
4/2,2 story home in Mesquite TX | $4,033 | $255 | 4 | 2 | 1.51 mi |
(#1937) Peace and Quiet Renovated House | $3,053 | $193 | 4 | 2.5 | 1.64 mi |
(#2016) Modern Gem 4 Bedroom house with backyard | $3,068 | $194 | 4 | 2 | 1.71 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