Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.17% first-year return on $93,090 initial cash invested.
-7.17%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$3,623
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,623
Total Expenses
$4,179
Mortgage P&I
45%
$1,620
Property Taxes
19%
$705
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool and Hot Tub on a Quiet Street - 4/2 | $3,281 | $174 | 4 | 2 | 0.04 mi |
Relaxing City Oasis: Near Dallas | $3,206 | $170 | 4 | 2 | 0.73 mi |
Open Space Home for Family, Groups with Privat Poo | $4,733 | $251 | 4 | 2 | 1.2 mi |
Heated Pool/Hot Tub/Mini Golf, Spacious 4 BD/3BTH | $5,488 | $291 | 4 | 2.5 | 0.35 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