Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.02% first-year return on $102k initial cash invested.
-10.02%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$3,767
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,767
Total Expenses
$4,616
Mortgage P&I
50%
$1,869
Property Taxes
19%
$734
Home Insurance
4%
$140
HOA
2%
$64
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$942
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Joe Pool Lake Resort Style-Upscale Gorgeous Home!! | $3,754 | $187 | 4 | 2 | 0.96 mi |
Calm & Spacious 4 BR | Pet OK | Monthly Stay | $3,031 | $151 | 4 | 2 | 2.01 mi |
Family+Pet+Close to Mansfield | $4,196 | $209 | 4 | 2 | 1.86 mi |
AT&T Stad, Texas Live, 6-flags, JP lake, 4 br,6bed | $6,103 | $304 | 4 | 2 | 2.17 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