Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $151k initial cash invested.
-16.75%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$3,262
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,262
Total Expenses
$5,374
Mortgage P&I
95%
$3,092
Property Taxes
13%
$413
Home Insurance
7%
$228
HOA
2%
$76
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$816
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bramasole: Under the Tucson sun, a private Oasis. | $4,302 | $221 | 3 | 3 | 1.26 mi |
Dove Mountain oasis | $5,879 | $302 | 3 | 3 | 2.1 mi |
Vacation Home, Near Golf Hiking, Pool Access, WiFi | $2,901 | $149 | 3 | 3 | 2.12 mi |
Luxe Tucson Vineyard Home w/ Views & Fire Pit | $8,040 | $413 | 3 | 3.5 | 0.89 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