Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.39% first-year return on $129k initial cash invested.
3.39%
Cash On Cash
7.23%
Cap Rate
1.24
DSCR
$6,167
Rent
$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,286
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,167
Total Expenses
$5,803
Mortgage P&I
42%
$2,573
Property Taxes
1%
$84
Home Insurance
3%
$185
HOA
0%
$0
Property Management
15%
$925
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,542
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King suite retreat with putting green | $5,813 | $245 | 3 | 2.5 | 0.11 mi |
Luxury Frisco Townhome • PGA + Universal | $6,216 | $262 | 3 | 2.5 | 0.33 mi |
TCH - Stylish 4bd/2.5ba in Frisco w/ Workspace | $7,592 | $320 | 4 | 2.5 | 0.05 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