Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.23% first-year return on $55,798 initial cash invested.
1.23%
Cash On Cash
7.19%
Cap Rate
1.19
DSCR
$2,869
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,798
Downpayment
20%
$35,998
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$2,812
Mortgage P&I
32%
$907
Property Taxes
16%
$465
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Super Spacious Mesquite 3 Bed | $2,942 | $156 | 3 | 2 | 0.8 mi |
Great home about 15 mins from Down Town Dallas! | $2,923 | $155 | 3 | 2 | 1.89 mi |
3BR 2BA Fun, Business, Getaway | $3,791 | $201 | 3 | 2 | 2.04 mi |
Cozy Home 18 min to Dallas Hot Spots Downtown | $3,413 | $181 | 3 | 2 | 2.28 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