Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.68% first-year return on $137k initial cash invested.
-8.68%
Cash On Cash
4.31%
Cap Rate
0.71
DSCR
$4,901
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,901
Total Expenses
$5,895
Mortgage P&I
56%
$2,738
Property Taxes
12%
$583
Home Insurance
4%
$189
HOA
1%
$33
Property Management
15%
$735
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,225
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury 4BR Frisco Escape: Pets OK, King Bed | $4,114 | $196 | 4 | 2.5 | 0.48 mi |
Harmonest:Home in central Frisco with Pool | $4,827 | $230 | 4 | 2 | 0.55 mi |
One level 4BR Retreat for Work, Family & Fun | $4,365 | $208 | 4 | 2 | 0.67 mi |
Frisco Chillout Vacation Home | $5,688 | $271 | 4 | 3 | 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