Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.56% first-year return on $90,450 initial cash invested.
-7.56%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$3,410
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,410
Total Expenses
$3,980
Mortgage P&I
51%
$1,749
Property Taxes
14%
$474
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet Home w/ King Bed, Patio, Yard, BBQ | $3,015 | $168 | 3 | 2.5 | 0.61 mi |
Stylish Fully Remodeled Home Close to DFW Airport | $3,607 | $201 | 3 | 2 | 0.24 mi |
Core's home Charming & Great location DFW Airport | $3,194 | $178 | 3 | 2 | 0.3 mi |
Stylish 3BR Stay near Lake Lewisville, Grapevine | $4,235 | $236 | 3 | 2 | 0.67 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