Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.22% first-year return on $67,665 initial cash invested.
6.22%
Cash On Cash
8.69%
Cap Rate
1.43
DSCR
$4,114
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,665
Downpayment
20%
$47,300
Closing costs
1%
$2,365
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$4,114
Total Expenses
$3,763
Mortgage P&I
29%
$1,197
Property Taxes
13%
$517
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,028
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
It Feels Like Home | $3,227 | $156 | 3 | 2 | 2.15 mi |
Spacious Modern Home with Lake View in Dallas’ | $4,674 | $226 | 3 | 2.5 | 1.35 mi |
Beautiful, 2-bedroom condo, walking distance from lake Ray Hubbard. | $2,792 | $135 | 2 | 2 | 1.61 mi |
Modern Design, Lakefront Home on Lake Ray Hubbard | $2,585 | $125 | 2 | 2 | 1.97 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