Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.79% first-year return on $71,550 initial cash invested.
0.79%
Cash On Cash
6.83%
Cap Rate
1.15
DSCR
$3,547
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,547
Total Expenses
$3,500
Mortgage P&I
36%
$1,263
Property Taxes
13%
$445
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Immaculate Homestead | $3,379 | $202 | 3 | 2.5 | 1.96 mi |
Cozy, Relax and, Charming 3/2 Home | $3,112 | $186 | 3 | 2 | 0.61 mi |
Relax & Play | 3 BR Home in Dallas | Sleeps 10 | $2,827 | $169 | 3 | 2 | 1.54 mi |
Private Oasis Near Joe Pool Lake | Downtown Dallas | $4,166 | $249 | 3 | 2 | 2.17 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