Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.1% first-year return on $244k initial cash invested.
-14.1%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$8,754
Rent
-$2,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$244k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$8,754
Total Expenses
$11,618
Mortgage P&I
61%
$5,371
Property Taxes
19%
$1,670
Home Insurance
4%
$376
HOA
0%
$0
Property Management
15%
$1,313
CapEx
4%
$350
Vacancy
0%
$0
Maintenance
4%
$350
Other
25%
$2,188
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Longhorn on Longview - 3 Bedroom Home | $7,337 | $473 | 3 | 3.5 | 0.09 mi |
SMU Sophisticated Home Retreat - Center of Dallas | $7,632 | $492 | 3 | 3.5 | 0.29 mi |
M Streets Modern Tudor with Backyard Oasis | $16,397 | $1,057 | 3 | 3 | 0.45 mi |
Historic home in the ❤️ of Dallas (M-Streets) | $6,205 | $400 | 3 | 3 | 0.59 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