Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.56% first-year return on $80,700 initial cash invested.
13.56%
Cash On Cash
10.87%
Cap Rate
1.84
DSCR
$5,094
Rent
$912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$5,094
Total Expenses
$4,182
Mortgage P&I
26%
$1,329
Property Taxes
6%
$313
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$764
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Oasis 4B 2B+Jacuzzi+Pet Friendly | $6,950 | $357 | 4 | 2 | 0.35 mi |
Elegant Plano Estate | Heated Spa • Firepit | $6,677 | $343 | 4 | 3.5 | 0.58 mi |
Luxury Escape | Pool, Hot Tub, Games & BBQ! | $6,132 | $315 | 4 | 2.5 | 0.6 mi |
Plano Gorgeous and Spacious House | $3,407 | $175 | 4 | 2 | 0.21 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