Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.73% first-year return on $70,500 initial cash invested.
3.73%
Cash On Cash
7.37%
Cap Rate
1.29
DSCR
$3,236
Rent
$219
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
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,236
Total Expenses
$3,017
Mortgage P&I
37%
$1,187
Property Taxes
6%
$190
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$809
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southside Charming Home- TCU, JPS, and Downtown FW | $3,650 | $160 | 3 | 2 | 0.16 mi |
Charming 3-bedroom near TCU, Downtown, & Dickies | $2,692 | $118 | 3 | 2 | 0.76 mi |
Cozy Fort Worth Home - 2 Miles from Medical District! | $4,357 | $191 | 3 | 1 | 0.31 mi |
Cute & Clean Near TCU & Medical | $2,167 | $95 | 3 | 1 | 0.47 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