Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.06% first-year return on $85,200 initial cash invested.
-3.06%
Cash On Cash
5.6%
Cap Rate
0.97
DSCR
$4,187
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,187
Total Expenses
$4,404
Mortgage P&I
37%
$1,544
Property Taxes
18%
$739
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,047
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fun&Family friendly, pool, washer/dryer, KINGbed | $3,559 | $225 | 3 | 2 | 0.43 mi |
(#8117) Close to Lake! Renovated house & backyard | $2,926 | $185 | 3 | 2 | 0.67 mi |
Lake-View Rowlett Escape w/ Fire Pit & Games! | $6,311 | $399 | 4 | 2 | 0.76 mi |
Game Room!Comfortably Renovated! Near Lake RH! | $2,894 | $183 | 3 | 2 | 0.23 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