Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.41% first-year return on $155k initial cash invested.
-13.41%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$4,521
Rent
-$1,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,521
Total Expenses
$6,256
Mortgage P&I
67%
$3,012
Property Taxes
18%
$809
Home Insurance
5%
$219
HOA
1%
$46
Property Management
15%
$678
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,130
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Pet-Friendly 4-bedroom house with game table and board in superb Plano | $4,843 | $261 | 4 | 3 | 1.9 mi |
Spacious 4BR Retreat-Perfect for Families & Groups | $3,637 | $196 | 4 | 3.5 | 0.7 mi |
North Plano 4BR-Remodeled+Family Stay+Chef Kitchen | $4,286 | $231 | 4 | 2 | 1.53 mi |
Cozy Family Pet-Friendly 4BD in Plano, no carpet | $4,676 | $252 | 4 | 3 | 2.13 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