Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.13% first-year return on $192k initial cash invested.
-16.13%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$5,424
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,424
Total Expenses
$8,005
Mortgage P&I
73%
$3,975
Property Taxes
21%
$1,115
Home Insurance
5%
$280
HOA
1%
$31
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous 4 Bdrm-Plano, TX with Pool! (sleeps 10!) | $7,401 | $308 | 4 | 4 | 0.72 mi |
TCH - Spacious 4bd/3.5ba in Plano with Workspace | $8,002 | $333 | 4 | 3.5 | 1.82 mi |
Spacious Pet-Friendly Home Relaxing Backyard Oasis | $7,161 | $298 | 4 | 3 | 0.49 mi |
Garden Laurel: 5-Bedroom Placid Getaway | $8,050 | $335 | 5 | 3.5 | 1.41 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