Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.19% first-year return on $76,500 initial cash invested.
-5.19%
Cash On Cash
5.16%
Cap Rate
0.83
DSCR
$2,949
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$2,949
Total Expenses
$3,280
Mortgage P&I
44%
$1,288
Property Taxes
17%
$489
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom Pool House! | $3,652 | $207 | 4 | 2 | 0.52 mi |
Raqs pool home, basketball Court, king bed | $4,957 | $281 | 5 | 3 | 0.75 mi |
Townhome in Mcallen | $2,699 | $153 | 3 | 2.5 | 0.36 mi |
Modern 3 BR w private pool 7 max perfect location! | $3,370 | $191 | 3 | 2.5 | 0.61 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