Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.53% first-year return on $212k initial cash invested.
-18.53%
Cash On Cash
1.53%
Cap Rate
0.27
DSCR
$4,633
Rent
-$3,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,633
Total Expenses
$7,905
Mortgage P&I
91%
$4,225
Property Taxes
25%
$1,144
Home Insurance
7%
$313
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Far North Dallas Home with a pool | $5,557 | $315 | 4 | 3 | 0.53 mi |
4 Bed/ 3 Bath w/ Pool and BBQ Grill | $5,081 | $288 | 4 | 3 | 0.58 mi |
Large House 4 bedroom and 3Bath north Dallas | $6,704 | $380 | 4 | 3 | 0.53 mi |
Prestonwood 4 Bed 3 Bath Home Pool EV charger! | $6,810 | $386 | 4 | 3 | 0.69 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