Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.2% first-year return on $139k initial cash invested.
-15.2%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,704
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,477
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,704
Total Expenses
$5,465
Mortgage P&I
75%
$2,764
Property Taxes
17%
$637
Home Insurance
5%
$175
HOA
3%
$111
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
McKinney House/King Bed/3bd, 2bth/Wi-Fi | $3,115 | $160 | 3 | 2 | 0.68 mi |
Updated 2024 * Office * Fenced Backyard | $4,088 | $210 | 4 | 2 | 0.69 mi |
Rolling Greens Retreat – Views, Comfort, Calm | $3,913 | $201 | 4 | 2 | 0.76 mi |
TCH - Spacious 5bd/2.5ba in McKinney with Office | $6,054 | $311 | 5 | 3 | 0.69 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