Unlock all features! Tap here to upgrade
1011 N Cloud Cliff Pass, Prescott Valley, AZ 86314
3 beds • 2 baths • 1864 sqft
$572,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.1% first-year return on $138k initial cash invested.
-16.1%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$2,834
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,729
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,834
Total Expenses
$4,690
Mortgage P&I
98%
$2,789
Property Taxes
9%
$255
Home Insurance
7%
$200
HOA
3%
$87
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708