Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.95% first-year return on $390k initial cash invested.
-24.95%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$6,721
Rent
-$8,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1745k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$390k
Downpayment
20%
$349k
Closing costs
1%
$17,450
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$6,721
Total Expenses
$14,838
Mortgage P&I
130%
$8,719
Property Taxes
34%
$2,282
Home Insurance
9%
$611
HOA
0%
$0
Property Management
15%
$1,008
CapEx
4%
$269
Vacancy
0%
$0
Maintenance
4%
$269
Other
25%
$1,680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Far North Dallas Home with a pool | $5,940 | $315 | 4 | 3 | 1.75 mi |
Breathtaking Home/Pool/Golf View | $10,391 | $551 | 4 | 4 | 0.09 mi |
Driem House-Designer /huge yard /North Dallas | $6,525 | $346 | 4 | 4 | 2.12 mi |
Spacious 4BR/3BA Pool l Prestonwood l Pets OK | $6,732 | $357 | 4 | 3 | 1.29 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