Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.61% first-year return on $101k initial cash invested.
1.61%
Cash On Cash
7.02%
Cap Rate
1.17
DSCR
$4,333
Rent
$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$72,900
Closing costs
1%
$3,645
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,333
Total Expenses
$4,198
Mortgage P&I
42%
$1,823
Property Taxes
4%
$184
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,083
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Open Space Home for Family, Groups with Privat Poo | $5,197 | $255 | 4 | 2 | 0.96 mi |
Lakehouse w/ Pool, Spa, & Gameroom | $6,114 | $300 | 4 | 2 | 1.8 mi |
Relaxing City Oasis: Near Dallas | $3,424 | $168 | 4 | 2 | 0.76 mi |
Pool and Hot Tub on a Quiet Street - 4/2 | $3,566 | $175 | 4 | 2 | 1.35 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