Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.31% first-year return on $162k initial cash invested.
-18.31%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$2,600
Rent
-$2,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$132k
Closing costs
1%
$6,580
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,600
Total Expenses
$5,075
Mortgage P&I
124%
$3,217
Property Taxes
15%
$380
Home Insurance
9%
$230
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New home in Oak Hills | $2,690 | $239 | 4 | 3 | 2.96 mi |
ranch in oak hills | $2,633 | $234 | 3 | 3 | 3 mi |
Big & Cozy Desert Getaway|4BR•3BA•Hot Tub&Fire Pit | $2,791 | $248 | 4 | 3 | 3.43 mi |
Brand new modern home in Oak Hills | $2,780 | $247 | 3 | 2 | 2.52 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