Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.32% first-year return on $99,936 initial cash invested.
-12.32%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$2,449
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$362k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,936
Downpayment
20%
$72,320
Closing costs
1%
$3,616
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,449
Total Expenses
$3,475
Mortgage P&I
72%
$1,768
Property Taxes
17%
$404
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom Pool House! | $3,401 | $211 | 4 | 2 | 0.61 mi |
Townhome in Mcallen | $2,579 | $160 | 3 | 2.5 | 0.21 mi |
Modern 3 BR w private pool 7 max perfect location! | $3,063 | $190 | 3 | 2.5 | 0.48 mi |
3BD/2.5Baths lovely Townhouse in McAllenTexas | $2,112 | $131 | 3 | 2.5 | 0.62 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