Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.59% first-year return on $105k initial cash invested.
-10.59%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$3,474
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,980
Closing costs
1%
$4,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$4,402
Mortgage P&I
58%
$2,029
Property Taxes
15%
$511
Home Insurance
4%
$145
HOA
1%
$50
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Center of Action Denton | $3,599 | $204 | 3 | 2 | 0.69 mi |
Cozy home for the whole family | $3,864 | $219 | 3 | 2 | 0.69 mi |
TCH - Charming 3bd/2ba home in Denton w/ Workspace | $4,569 | $259 | 3 | 2 | 1.21 mi |
FamilyFriendly 3BR | Month+ Stays | Near 35E & UNT | $3,070 | $174 | 3 | 2 | 1.67 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