Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.09% first-year return on $105k initial cash invested.
-6.09%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$4,427
Rent
-$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$413k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,560
Closing costs
1%
$4,128
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,427
Total Expenses
$4,958
Mortgage P&I
46%
$2,043
Property Taxes
15%
$643
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Family Friendly Home & Pool | $4,535 | $210 | 3 | 3 | 0.58 mi |
50% Off Monthly | 3BR | Sleeps 6 | Fast WiFi | $3,520 | $163 | 3 | 2 | 0.18 mi |
Updated Home, Garage, King Bed, Centrally Located! | $4,600 | $213 | 3 | 2 | 0.41 mi |
Modern Elegance: Prime Location in Carrollton | $4,600 | $213 | 3 | 2.5 | 0.3 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