Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.69% first-year return on $84,066 initial cash invested.
-7.69%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,021
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,066
Downpayment
20%
$62,920
Closing costs
1%
$3,146
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,021
Total Expenses
$3,560
Mortgage P&I
53%
$1,589
Property Taxes
14%
$419
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated Allen Ranch Style Home | Patio & She Shed | $2,312 | $95 | 3 | 2 | 0.06 mi |
Cozy 3bdrm free WiFi&AC in central Allen no chores | $4,161 | $171 | 3 | 2 | 0.24 mi |
Cozy, Quiet Allen House Near I75 | $3,966 | $163 | 3 | 2 | 0.37 mi |
Cheerful 3 bedroom 2 bath home in Allen! | $3,358 | $138 | 3 | 2 | 0.74 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