Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $163k initial cash invested.
-19.72%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$3,284
Rent
-$2,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,284
Total Expenses
$5,956
Mortgage P&I
97%
$3,180
Property Taxes
29%
$944
Home Insurance
7%
$231
HOA
1%
$25
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Farmhouse Retreat|HOT TUB |Spanishpool, Basketball | $6,934 | $447 | 3 | 2 | 2.32 mi |
Home Away From Home - Wylie, TX | $2,761 | $178 | 4 | 2 | 0.27 mi |
Luxury 4BR/5BA House - Elegance & Comfort Combined | $2,885 | $186 | 4 | 4 | 2.32 mi |
Gorgeous Historic '20s Mini Mansion. King & Queens | $6,748 | $435 | 5 | 3 | 1.32 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