Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.4% first-year return on $313k initial cash invested.
-25.4%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$3,956
Rent
-$6,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$313k
Downpayment
20%
$275k
Closing costs
1%
$13,750
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,956
Total Expenses
$10,575
Mortgage P&I
172%
$6,801
Property Taxes
34%
$1,342
Home Insurance
12%
$481
HOA
1%
$53
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
TCH - Comfortable 4bd/2ba home in McKinney w/ Off. | $5,178 | $266 | 4 | 2 | 0.56 mi |
Best Deal 4BR w EV Charger - SuperHost! | $2,453 | $126 | 4 | 2.5 | 0.48 mi |
Unwind Fireside & Play Pool! Idyllic McKinney Home | $4,867 | $250 | 4 | 2.5 | 0.69 mi |
Cozy & Cute 3bd 3bth home! | $4,069 | $209 | 3 | 3 | 0.48 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