Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.02% first-year return on $92,214 initial cash invested.
4.02%
Cash On Cash
7.72%
Cap Rate
1.27
DSCR
$4,302
Rent
$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,214
Downpayment
20%
$70,680
Closing costs
1%
$3,534
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,302
Total Expenses
$3,993
Mortgage P&I
42%
$1,792
Property Taxes
0%
$14
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
North Dallas • Work-Ready Near Galleria | $4,322 | $192 | 3 | 2 | 0.67 mi |
Comfy & Lux Home Minutes from K-Town and Addison! | $4,884 | $217 | 3 | 2 | 0.7 mi |
Hot Tub 🏝~ Large Groups 🍿~ Centralized Location 📍 | $6,392 | $284 | 3 | 2 | 0.59 mi |
Perfect Family Stay Safe, Quiet & Convenient | $3,331 | $148 | 3 | 3 | 0.43 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