Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.57% first-year return on $63,633 initial cash invested.
-0.57%
Cash On Cash
6.6%
Cap Rate
1.09
DSCR
$3,137
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,633
Downpayment
20%
$43,460
Closing costs
1%
$2,173
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,137
Total Expenses
$3,167
Mortgage P&I
35%
$1,100
Property Taxes
15%
$483
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cute & Cozy Denton Getaway | $4,514 | $181 | 3 | 2 | 0.48 mi |
Near Wedding Venues Arcade North Denton w/ Fiber | $4,490 | $180 | 3 | 2 | 0.61 mi |
Family Friendly, Updated, Charming Home in North Denton | $3,467 | $139 | 3 | 2 | 0.66 mi |
3 Mi to Dtwn Denton: Getaway w/ Furnished Patio! | $4,440 | $178 | 3 | 1.5 | 0.74 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