Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.42% first-year return on $99,579 initial cash invested.
4.42%
Cash On Cash
7.85%
Cap Rate
1.33
DSCR
$5,442
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,442
Total Expenses
$5,075
Mortgage P&I
33%
$1,769
Property Taxes
10%
$568
Home Insurance
2%
$126
HOA
0%
$0
Property Management
15%
$816
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,360
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sparkling Pool Retreat Near Legacy West | $5,421 | $251 | 4 | 2 | 0.48 mi |
Family-Friendly 4BR: Close to All DFW Attractions | $4,125 | $191 | 4 | 2.5 | 0.7 mi |
Luxury Relaxed-Modern Temporary Living 4 bedroom | $4,535 | $210 | 4 | 2.5 | 0.67 mi |
Discounted Plano home with Pool-Prime Location | $4,773 | $221 | 4 | 3 | 0.69 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