Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.92% first-year return on $113k initial cash invested.
-6.92%
Cash On Cash
4.51%
Cap Rate
0.77
DSCR
$4,286
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,990
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,286
Total Expenses
$4,939
Mortgage P&I
48%
$2,078
Property Taxes
15%
$655
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,072
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4-BR Home Near Allen Outlets & Dining | $4,532 | $298 | 4 | 2 | 0.09 mi |
Spacious 4-BR Home Near Allen Outlets & Dining | $3,696 | $243 | 4 | 2 | 0.09 mi |
Pool PlayHouse: Firepit, Grill, Games & Sunlounger | $4,045 | $266 | 4 | 2 | 0.24 mi |
Allen Abode - 4 Bedrm Pool, Fire Pit , Charm | $6,509 | $428 | 4 | 2 | 0.39 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