Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.53% first-year return on $101k initial cash invested.
-9.53%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$3,334
Rent
-$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,334
Total Expenses
$4,133
Mortgage P&I
55%
$1,825
Property Taxes
16%
$520
Home Insurance
4%
$128
HOA
2%
$60
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 bed 2 bath mobile home in Fort worth tx 76131 | $2,805 | $159 | 4 | 2 | 1.94 mi |
Brand new house, all brand new! | $2,382 | $135 | 4 | 3 | 0.36 mi |
Spacious Retreat • Hammock, Backyard Grill & Piano | $3,264 | $185 | 3 | 2 | 1.8 mi |
2 story gorgeous home inFortWorth4bedroom5bed3bath | $3,758 | $213 | 4 | 3 | 2.07 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