Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $139k initial cash invested.
-14.49%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$3,773
Rent
-$1,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,773
Total Expenses
$5,457
Mortgage P&I
71%
$2,689
Property Taxes
18%
$684
Home Insurance
5%
$192
HOA
2%
$81
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
No AirBnB or Cleaning Fee! | $3,157 | $173 | 4 | 2.5 | 1.85 mi |
Spacious four bedroom home with lots of space | $4,380 | $240 | 4 | 2 | 1.63 mi |
2 King Beds- 4 bds in Little Elm | $3,650 | $200 | 4 | 2 | 1.78 mi |
Family Home Near Lake & Local Parks | $4,964 | $272 | 4 | 4 | 1.91 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