Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.48% first-year return on $101k initial cash invested.
-12.48%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$2,554
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,554
Total Expenses
$3,600
Mortgage P&I
81%
$2,081
Property Taxes
5%
$140
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Large Deck, Grill: Pet-Friendly Show Low Retreat! | $2,864 | $219 | 2 | 2 | 2.05 mi |
Charming Pines Cabin / Fireplace + BBQ Retreat | $2,577 | $197 | 2 | 2 | 2.1 mi |
Cozy Hollow Cabin | $4,395 | $336 | 3 | 2 | 0.64 mi |
Country Cabin•1 Acre•Hot Tub•Fire Pit•Scenic Views | $2,838 | $217 | 3 | 2 | 1.9 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