Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.87% first-year return on $191k initial cash invested.
-23.87%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$3,274
Rent
-$3,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$7,078
Mortgage P&I
121%
$3,968
Property Taxes
35%
$1,137
Home Insurance
9%
$289
HOA
3%
$113
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Clean and Bright Home in an Excellent Location | $4,771 | $249 | 3 | 2.5 | 1.49 mi |
3 Story Townhome (3 bed, 3 baths) 1Gig EV Chrg | $2,529 | $132 | 3 | 3 | 1.61 mi |
Oasis in Carrollton w/ Pool, Media Room Near Ktown | $3,679 | $192 | 3 | 2 | 1.35 mi |
Tranquil Escape on Crooked Ridge | $4,101 | $214 | 3 | 2 | 2.33 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