Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $90,897 initial cash invested.
-11.74%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$2,619
Rent
-$889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$376k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,897
Downpayment
20%
$75,140
Closing costs
1%
$3,757
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,619
Total Expenses
$3,508
Mortgage P&I
71%
$1,855
Property Taxes
5%
$139
Home Insurance
5%
$136
HOA
5%
$120
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy home in the Wild Wild West of Peoria, Arizona | $2,871 | $118 | 2 | 2 | 1.07 mi |
Enjoy Updated Modern Sun City Gorgeous Home | $3,115 | $128 | 2 | 2 | 1.09 mi |
Home on Golf Course in Sun City 55+ Community | $3,334 | $137 | 2 | 2 | 1.55 mi |
Golf, Hike & Unwind: Peoria Retreat w/ Patio! | $3,042 | $125 | 2 | 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