Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.22% first-year return on $91,248 initial cash invested.
-8.22%
Cash On Cash
4.18%
Cap Rate
0.71
DSCR
$3,315
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,248
Downpayment
20%
$69,760
Closing costs
1%
$3,488
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$3,940
Mortgage P&I
51%
$1,706
Property Taxes
16%
$517
Home Insurance
4%
$125
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Historic Haven McKinney | Kid & Pet Friendly | $3,426 | $176 | 3 | 2 | 0.03 mi |
New remodelled fashion 3b +2b in heart of Mckinney | $2,842 | $146 | 3 | 2 | 0.19 mi |
Clean and Luxury New Remodeled Duplex house! | $2,628 | $135 | 3 | 2 | 0.2 mi |
Remodeled - Near Downtown McKinney | $2,667 | $137 | 3 | 2 | 0.2 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