Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.97% first-year return on $58,950 initial cash invested.
-2.97%
Cash On Cash
5.45%
Cap Rate
0.96
DSCR
$2,615
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,615
Total Expenses
$2,761
Mortgage P&I
35%
$926
Property Taxes
20%
$511
Home Insurance
3%
$68
HOA
0%
$0
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 |
|---|---|---|---|---|---|
Modern Living w King Bed| Pet Ok| Monthly Discount | $2,357 | $155 | 3 | 2 | 0.36 mi |
Comfort Stay *free 5 min park/walk to the stadium | $4,426 | $291 | 3 | 2 | 0.57 mi |
Cozy, Inviting, Home *Away* |Globe life| UTA | $2,646 | $174 | 3 | 2 | 0.32 mi |
Cozy Arlington Villa near AT&T Stadium | $2,525 | $166 | 3 | 2 | 0.57 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