Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.16% first-year return on $255k initial cash invested.
-18.16%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$6,955
Rent
-$3,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$255k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,955
Total Expenses
$10,814
Mortgage P&I
78%
$5,434
Property Taxes
24%
$1,657
Home Insurance
6%
$385
HOA
0%
$0
Property Management
15%
$1,043
CapEx
4%
$278
Vacancy
0%
$0
Maintenance
4%
$278
Other
25%
$1,739
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Prestonwood Updated 4 BR Home Single Story Pool | $7,916 | $347 | 4 | 3 | 0.64 mi |
Large House 4 bedroom and 3Bath north Dallas | $8,372 | $367 | 4 | 3 | 0.25 mi |
Prestonwood 4 Bed 3 Bath Home Pool EV charger! | $8,714 | $382 | 4 | 3 | 0.43 mi |
Prestonwood 4 BR 3Bath Home Single Story with Pool | $14,919 | $654 | 4 | 3 | 0.57 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