Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.38% first-year return on $104k initial cash invested.
-5.38%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$4,570
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,570
Total Expenses
$5,034
Mortgage P&I
41%
$1,866
Property Taxes
16%
$723
Home Insurance
3%
$133
HOA
3%
$118
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,142
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful 4-Bedroom home in a great location | $3,441 | $202 | 4 | 3 | 0.62 mi |
Hacienda Lakeview | Theater Rm | Pool | Grill | $4,173 | $245 | 4 | 3 | 1.87 mi |
Red River | $4,718 | $277 | 4 | 3 | 2.44 mi |
Modern 4BR Retreat-Near McAllen Convention Center | $3,185 | $187 | 4 | 2.5 | 2.41 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