Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.53% first-year return on $86,250 initial cash invested.
-6.53%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$3,217
Rent
-$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,217
Total Expenses
$3,686
Mortgage P&I
49%
$1,589
Property Taxes
12%
$382
Home Insurance
4%
$114
HOA
2%
$56
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family-Friendly home | $3,281 | $161 | 3 | 2 | 0.37 mi |
Family Home in Ft Worth Suburbs Near Benbrook Lake | $3,342 | $164 | 3 | 2 | 0.39 mi |
HotTub, Gameroom,15 mins to Dickies Arena, Firepit | $4,504 | $221 | 3 | 2 | 0.51 mi |
Glendale Red Stone | $3,424 | $168 | 3 | 2.5 | 0.76 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