Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.31% first-year return on $102k initial cash invested.
-13.31%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,297
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$4,428
Mortgage P&I
62%
$2,028
Property Taxes
21%
$677
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Family Retreat just outside Dallas | $3,562 | $183 | 3 | 2 | 1.15 mi |
Farm House in Sachse | $3,621 | $186 | 3 | 2 | 1.67 mi |
3BRs Cozy House in Plano | $3,348 | $172 | 3 | 2 | 0.58 mi |
Golf Course View Near Highway 4bd 3ba & Garage | $3,777 | $194 | 4 | 3 | 2.3 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