Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.6% first-year return on $86,895 initial cash invested.
-1.6%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$3,450
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,450
Total Expenses
$3,566
Mortgage P&I
42%
$1,465
Property Taxes
10%
$340
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Inviting Pool home in McAllen! | $3,407 | $224 | 4 | 3 | 0.32 mi |
Level up lounge home. Great family retreat! | $3,072 | $202 | 4 | 3 | 0.73 mi |
Best of Mcallen! Sleeps 10+Pets | $3,270 | $215 | 4 | 2.5 | 0.68 mi |
Pool/kingbed/Awesome grill | $3,848 | $253 | 4 | 2.5 | 0.81 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