Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.65% first-year return on $114k initial cash invested.
-5.65%
Cash On Cash
4.83%
Cap Rate
0.83
DSCR
$4,860
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,860
Total Expenses
$5,399
Mortgage P&I
43%
$2,076
Property Taxes
17%
$837
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,215
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Huge Backyard | EV Charger | Lake Ray Hubbard | $2,609 | $134 | 4 | 3 | 0.21 mi |
#3218 Cheerful 4-bedroom house, Near to Lake | $3,815 | $196 | 4 | 2 | 0.68 mi |
Rowlett Oasis Escape | $5,957 | $306 | 4 | 2 | 0.02 mi |
Private Hot Tub + Game Room Getaway Near Dallas | $6,210 | $319 | 4 | 2 | 0.06 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