Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $146k initial cash invested.
-17.56%
Cash On Cash
1.62%
Cap Rate
0.28
DSCR
$3,528
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$116k
Closing costs
1%
$5,799
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,528
Total Expenses
$5,661
Mortgage P&I
79%
$2,775
Property Taxes
26%
$930
Home Insurance
6%
$203
HOA
2%
$60
Property Management
15%
$529
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$882
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
A Mansfield Must | $3,989 | $305 | 4 | 3 | 2.11 mi |
Beautiful Home in Mansfield | $4,643 | $355 | 4 | 2 | 1.07 mi |
Spacious 4BR Family Home | $2,629 | $201 | 4 | 2 | 2.33 mi |
Beautiful 5BD/3BA Near BLD/Waterpark/AT&T Stadium | $4,238 | $324 | 5 | 3 | 1.78 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