Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $109k initial cash invested.
-7.81%
Cash On Cash
4.48%
Cap Rate
0.74
DSCR
$4,493
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,493
Total Expenses
$5,203
Mortgage P&I
45%
$2,043
Property Taxes
18%
$807
Home Insurance
3%
$156
HOA
1%
$40
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Texas Home Away Your World from AT&T stadium | $4,584 | $274 | 4 | 2.5 | 1.93 mi |
★ Modern Sports Theme Getaway near AT&T & BLD★ | $2,961 | $177 | 3 | 2 | 0.44 mi |
FIFA 2026‼️ Modern 3 bedroom home for stay! | $3,814 | $228 | 3 | 2 | 0.51 mi |
DFW Spacious Cozy Modern Villa | $4,199 | $251 | 4 | 2 | 0.63 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