Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $129k initial cash invested.
-11.33%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$3,258
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$100k
Closing costs
1%
$5,021
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,258
Total Expenses
$4,480
Mortgage P&I
77%
$2,510
Property Taxes
7%
$223
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Oasis - 4BR/2BA Home with Pool & Spa | $3,894 | $217 | 4 | 2 | 0.44 mi |
Desert Oasis | $3,176 | $177 | 4 | 3 | 0.41 mi |
La Casa De Tortuga | $5,133 | $286 | 4 | 3 | 0.61 mi |
Yuma Fortuna/Foothills Oasis | $4,163 | $232 | 3 | 2 | 0.12 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