Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.82% first-year return on $79,362 initial cash invested.
-0.82%
Cash On Cash
6.42%
Cap Rate
1.07
DSCR
$3,864
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,362
Downpayment
20%
$58,440
Closing costs
1%
$2,922
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,864
Total Expenses
$3,918
Mortgage P&I
38%
$1,462
Property Taxes
13%
$497
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$966
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful home close to downtown Dallas. | $5,470 | $281 | 3 | 2.5 | 0.3 mi |
Dallas 3BR, Fiber Internet + Big Yard, Sleeps 7-8 | $3,796 | $195 | 3 | 2 | 0.33 mi |
Perfect Dallas Base | Downtown Just 9 Miles Away! | $3,485 | $179 | 3 | 2 | 0.39 mi |
King Bed w Workspace, Fast WiFi & Fenced Backyard | $2,511 | $129 | 3 | 2 | 0.63 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