Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.02% first-year return on $78,690 initial cash invested.
0.02%
Cash On Cash
6.72%
Cap Rate
1.11
DSCR
$3,815
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,690
Downpayment
20%
$57,800
Closing costs
1%
$2,890
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,815
Total Expenses
$3,814
Mortgage P&I
38%
$1,465
Property Taxes
11%
$416
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool table at&t stadium 3 Bed 2 Bath Home | $3,840 | $214 | 3 | 2 | 0.29 mi |
Spacious Full House Central-Located | $2,315 | $129 | 4 | 2 | 0.54 mi |
3 BR in DFW, Epic Central & Cowboys ATT Stadium | $2,943 | $164 | 3 | 2 | 0.6 mi |
Peaceful retreat in central DFW | $3,374 | $188 | 4 | 2 | 0.77 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