Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.04% first-year return on $101k initial cash invested.
-8.04%
Cash On Cash
4%
Cap Rate
0.68
DSCR
$2,614
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,100
Closing costs
1%
$3,655
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,614
Total Expenses
$3,289
Mortgage P&I
68%
$1,787
Property Taxes
3%
$80
Home Insurance
5%
$128
HOA
1%
$38
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Family Home 4BR/2.5BA | $2,190 | $150 | 4 | 3 | 0.51 mi |
Inviting Pool home in McAllen! | $3,270 | $224 | 4 | 3 | 1.89 mi |
Level up lounge home. Great family retreat! | $2,949 | $202 | 4 | 3 | 2.46 mi |
Pool/kingbed/Awesome grill | $3,694 | $253 | 4 | 2.5 | 1.67 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