Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.64% first-year return on $76,779 initial cash invested.
-1.64%
Cash On Cash
6.2%
Cap Rate
1.02
DSCR
$3,276
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$3,381
Mortgage P&I
43%
$1,419
Property Taxes
9%
$292
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2-Story Home w/ Private Office + Near Lake | $4,117 | $188 | 3 | 2.5 | 0.57 mi |
JD's Relaxing Retreat / Near DFW Airport | $4,117 | $188 | 3 | 2 | 0.32 mi |
1 story duplex, 2 bedroom/2 bath (3 beds) | $2,409 | $110 | 2 | 2 | 0.32 mi |
2/2 duplex in Lewisville | $2,387 | $109 | 2 | 2 | 0.37 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