Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.8% first-year return on $160k initial cash invested.
-12.8%
Cash On Cash
2.86%
Cap Rate
0.5
DSCR
$4,748
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,480
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,748
Total Expenses
$6,455
Mortgage P&I
64%
$3,059
Property Taxes
19%
$890
Home Insurance
5%
$227
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Mid-Century Modern Oasis w/Pool | $6,026 | $381 | 4 | 3 | 0.37 mi |
Panoramic 4BR/3B Home with Pool, Grill, Sauna & Ga | $5,378 | $340 | 4 | 3 | 0.65 mi |
Forest Hill Family Hideaway- 4-Bed Retreat | $5,362 | $339 | 4 | 2 | 0.64 mi |
Dallas Charm: Cozy Convenience! | $4,191 | $265 | 4 | 3 | 0.55 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