Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.04% first-year return on $95,400 initial cash invested.
3.04%
Cash On Cash
7.53%
Cap Rate
1.27
DSCR
$5,174
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,400
Downpayment
20%
$68,000
Closing costs
1%
$3,400
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,174
Total Expenses
$4,932
Mortgage P&I
33%
$1,684
Property Taxes
12%
$645
Home Insurance
2%
$119
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Getaway Near Downtown | Chef’s Kitchen, Hot Tub | $5,962 | $350 | 4 | 2 | 0.22 mi |
DFW Western-Themed Game House Retreat | Sleeps 12 | $5,195 | $305 | 4 | 2.5 | 0.07 mi |
NEW Stylish Stay in Britain Road | $3,390 | $199 | 4 | 2 | 0.08 mi |
“Spacious Pool Home w/ Game Room | 15 Min to DFW” | $5,996 | $352 | 4 | 3 | 0.39 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