Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.94% first-year return on $103k initial cash invested.
4.94%
Cash On Cash
7.89%
Cap Rate
1.33
DSCR
$4,808
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,808
Total Expenses
$4,385
Mortgage P&I
39%
$1,851
Property Taxes
2%
$96
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dip in the Desert | $4,380 | $225 | 4 | 2 | 0.39 mi |
Home in the Heart of Glendale | $5,256 | $270 | 4 | 2 | 0.42 mi |
4BR/2BA Glendale Getaway w/ Pool & Hot Tub | $7,261 | $373 | 4 | 2 | 0.53 mi |
Well come to Phoenix home. A mile to ASU west. | $2,842 | $146 | 4 | 2 | 0.63 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