Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 28.87% first-year return on $66,300 initial cash invested.
28.87%
Cash On Cash
15.62%
Cap Rate
2.57
DSCR
$5,822
Rent
$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$5,822
Total Expenses
$4,227
Mortgage P&I
20%
$1,166
Property Taxes
3%
$186
Home Insurance
1%
$80
HOA
0%
$0
Property Management
15%
$873
CapEx
4%
$233
Vacancy
0%
$0
Maintenance
4%
$233
Other
25%
$1,456
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Blue Door Farmhouse in Irving | $3,820 | $182 | 3 | 2 | 0.68 mi |
Centrally Located DFW Retreat | $3,841 | $183 | 3 | 2.5 | 0.04 mi |
Old Town | Hot Tub | Fire Pit | Cinema | Near DFW | $4,827 | $230 | 3 | 2 | 0.66 mi |
Whole house with all amenities in center | $2,456 | $117 | 3 | 2 | 0.68 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