Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $72,033 initial cash invested.
-17.53%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$1,661
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,033
Downpayment
20%
$51,460
Closing costs
1%
$2,573
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,661
Total Expenses
$2,713
Mortgage P&I
79%
$1,305
Property Taxes
31%
$511
Home Insurance
6%
$101
HOA
0%
$0
Property Management
15%
$249
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$415
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Complete House Mc Allen/3 Rec/2 Bathrooms/ 6 guests | $1,317 | $111 | 3 | 2 | 0.38 mi |
McAllen- Lovely Peaceful Home! | $1,340 | $113 | 3 | 2 | 0.46 mi |
Your Home Away from Home – Bright & Peaceful Stay | $1,127 | $95 | 3 | 2 | 0.5 mi |
@ N McAllen 3 bdrm/Private Parking/Bbq/Gazebo/nice | $2,159 | $182 | 3 | 2 | 0.57 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