Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.48% first-year return on $97,500 initial cash invested.
0.48%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$5,118
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,118
Total Expenses
$5,079
Mortgage P&I
33%
$1,711
Property Taxes
15%
$788
Home Insurance
2%
$122
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Laureate: 4 Bed/2.5 Bath/J.P. Lake/ATT Stadium | $6,732 | $357 | 4 | 2.5 | 0.44 mi |
Pool & SPA 4 bed close to Six flags, AT&T Stadium• | $6,091 | $323 | 4 | 2.5 | 0.57 mi |
Lovely Family Home | Garage | Patio | Pet Friendly | $5,016 | $266 | 4 | 2 | 0.64 mi |
3 Car Garage ~ 4 Bedroom! ~ Wood Deck ~ Game Room! | $4,507 | $239 | 4 | 2.5 | 0.43 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