Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.86% first-year return on $81,792 initial cash invested.
-1.86%
Cash On Cash
6.13%
Cap Rate
1.01
DSCR
$3,448
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,448
Total Expenses
$3,575
Mortgage P&I
40%
$1,395
Property Taxes
13%
$431
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$517
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! | $3,498 | $230 | 4 | 3 | 0.65 mi |
Cozy Modern place | $2,023 | $133 | 3 | 2 | 0.64 mi |
Beautiful House in McAllen | $1,840 | $121 | 3 | 2 | 0.8 mi |
3BD/2.5Baths lovely Townhouse in McAllenTexas | $2,068 | $136 | 3 | 2.5 | 0.72 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