Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.59% first-year return on $143k initial cash invested.
-12.59%
Cash On Cash
2.9%
Cap Rate
0.5
DSCR
$3,282
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,647
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,282
Total Expenses
$4,778
Mortgage P&I
83%
$2,732
Property Taxes
6%
$204
Home Insurance
6%
$201
HOA
2%
$67
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Home w/ Pool and Putting Green! | $5,574 | $374 | 4 | 3 | 0.48 mi |
Peaceful home near Lake Pleasant - dogs allowed | $3,085 | $207 | 3 | 2 | 0.06 mi |
3 Bedroom Beautiful Desert Oasis | $3,488 | $234 | 3 | 2 | 0.13 mi |
1/2 mi to 303 15 mi to Lk Pleasant 10 mi toTSMC | $2,951 | $198 | 3 | 2 | 0.16 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