Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.11% first-year return on $87,468 initial cash invested.
3.11%
Cash On Cash
7.62%
Cap Rate
1.25
DSCR
$4,900
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,468
Downpayment
20%
$66,160
Closing costs
1%
$3,308
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,900
Total Expenses
$4,673
Mortgage P&I
34%
$1,677
Property Taxes
11%
$527
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
DFW Home w/Cowboy Pool, Fire Pit, 12 Min 2 Stadium | $4,658 | $247 | 4 | 2.5 | 0.72 mi |
DFW Sanctuary for all your sporting adventures | $4,130 | $219 | 3 | 2 | 0.18 mi |
Home Close to AT&T, Six Flags J.P. Lake & DFW Fun! | $4,394 | $233 | 4 | 2 | 0.31 mi |
Beautiful Family Friendly Home! Quiet Neighborhood | $3,866 | $205 | 3 | 2 | 0.48 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