Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $130k initial cash invested.
-11.62%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$4,273
Rent
-$1,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,030
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,273
Total Expenses
$5,528
Mortgage P&I
58%
$2,460
Property Taxes
19%
$833
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy house in the heart of McAllen | $4,876 | $229 | 4 | 3 | 0.15 mi |
Private Oasis, Pool & Heated HotTub, Gated Parking | $6,047 | $284 | 4 | 3 | 0.15 mi |
Cardinal’s Nest in McAllen | $3,194 | $150 | 4 | 3 | 0.34 mi |
Texas-Sized Comfort w/ Pool Near DHR- Sleeps 14 | $4,365 | $205 | 4 | 3 | 0.54 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