Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $87,090 initial cash invested.
-7.5%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$3,586
Rent
-$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,586
Total Expenses
$4,130
Mortgage P&I
46%
$1,646
Property Taxes
18%
$649
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
J's Stay & Play Charming 3 Bedroom 2 Bathroom Home | $4,803 | $282 | 3 | 2 | 0.67 mi |
Charming Dallas Oasis with Pool, Hot Tub & Games! | $5,808 | $341 | 3 | 2 | 0.3 mi |
Little Gem of White Rock Hills | $4,190 | $246 | 3 | 2 | 0.33 mi |
Modern Ranch Retreat on 1 Acre in Dallas | $5,434 | $319 | 3 | 2 | 0.44 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