Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.24% first-year return on $70,731 initial cash invested.
-0.24%
Cash On Cash
6.37%
Cap Rate
1.1
DSCR
$3,374
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,731
Downpayment
20%
$50,220
Closing costs
1%
$2,511
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,374
Total Expenses
$3,388
Mortgage P&I
36%
$1,211
Property Taxes
14%
$468
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Family Home | $3,363 | $201 | 4 | 2 | 0.42 mi |
Cute historic home in downtown Mansfield-Near BLD | $2,944 | $176 | 3 | 2 | 0.7 mi |
Cozy Hollyberry near At&T Stadium | $3,112 | $186 | 3 | 2 | 0.35 mi |
Mid-Century home in Downtown Historic Mansfield | $2,543 | $152 | 4 | 2 | 0.56 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