Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.66% first-year return on $102k initial cash invested.
-8.66%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$3,854
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,280
Closing costs
1%
$4,014
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$4,592
Mortgage P&I
53%
$2,028
Property Taxes
15%
$574
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern & Cozy 3-Bedroom Home close to DFW Airport | $4,555 | $234 | 3 | 3 | 0.69 mi |
Charming 3-bedroom house in delightful Lewisville with AC, WiFi | $5,061 | $260 | 3 | 2 | 0.53 mi |
Cute home near DFW Airport & Grapevine Mills/Lego | $4,244 | $218 | 3 | 2.5 | 0.32 mi |
3BR Home Near Airport, Grapevine + Game Room Fun | $5,567 | $286 | 3 | 2 | 0.28 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