Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $179k initial cash invested.
-17.64%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$4,721
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$148k
Closing costs
1%
$7,398
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,721
Total Expenses
$7,358
Mortgage P&I
76%
$3,565
Property Taxes
25%
$1,176
Home Insurance
5%
$259
HOA
2%
$92
Property Management
15%
$708
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,180
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Plano Family Oasis with Pool & Hot Tub | $9,878 | $433 | 4 | 3 | 0.53 mi |
Executive Plano home central location w/ extras | $5,201 | $228 | 4 | 2.5 | 0.56 mi |
Luxurious Resort Style Hot Tub,Theater & Game Room | $6,479 | $284 | 4 | 2.5 | 0.72 mi |
Beautiful W Plano 4 bdrm home Legacy West/King bed | $4,312 | $189 | 4 | 2.5 | 0.75 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