Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.67% first-year return on $103k initial cash invested.
-3.67%
Cash On Cash
5.4%
Cap Rate
0.92
DSCR
$4,173
Rent
-$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$74,800
Closing costs
1%
$3,740
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,173
Total Expenses
$4,487
Mortgage P&I
44%
$1,829
Property Taxes
13%
$524
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Bedroom Home in the Heart of Dallas-Fort Worth | $3,761 | $229 | 4 | 2 | 0.68 mi |
💎 UPDATED ⭐ Six Flags 🏈 Cowboys AT&T ✈️ Airport 💎 | $4,681 | $285 | 4 | 2 | 0.68 mi |
Spacious house near AT&T stadium and Six Flags | $4,747 | $289 | 4 | 2.5 | 0.35 mi |
Family Pickleball Court • 6 Flags & AT&T Stadium | $4,632 | $282 | 4 | 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