Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.69% first-year return on $181k initial cash invested.
-17.69%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$4,554
Rent
-$2,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,554
Total Expenses
$7,226
Mortgage P&I
82%
$3,743
Property Taxes
20%
$921
Home Insurance
6%
$262
HOA
3%
$115
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corporate & Family Friendly Stay Furnished 3BR/3BA | $5,831 | $270 | 3 | 4.5 | 1.91 mi |
Downtown Frisco for Discerning Guests- Custom Home | $5,226 | $242 | 4 | 3 | 1.46 mi |
Home in Frisco | $8,034 | $372 | 4 | 3 | 1.74 mi |
Serene Single-Story Near the Trail/PGA I 4BR3BA | $5,140 | $238 | 4 | 3 | 1.81 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