Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.68% first-year return on $136k initial cash invested.
-16.68%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$3,675
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,675
Total Expenses
$5,570
Mortgage P&I
74%
$2,703
Property Taxes
23%
$849
Home Insurance
5%
$187
HOA
2%
$67
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Play, Relax and Enjoy McKinney | $4,544 | $249 | 4 | 2.5 | 1.84 mi |
Spacious 4BR McKinney | Pool, Patio, BBQ | $4,581 | $251 | 4 | 2 | 1.42 mi |
Elegant Home Near Hospital | $4,161 | $228 | 4 | 2 | 1.96 mi |
The Knob Cozy Home in McKinney | $3,906 | $214 | 3 | 2 | 2.22 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