Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.94% first-year return on $97,500 initial cash invested.
-0.94%
Cash On Cash
6.14%
Cap Rate
1.04
DSCR
$3,479
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,479
Total Expenses
$3,555
Mortgage P&I
50%
$1,728
Property Taxes
1%
$35
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Living 6 | $4,581 | $251 | 4 | 2 | 0.74 mi |
It is a comfortable, safe and good location home. | $2,756 | $151 | 4 | 2 | 1.07 mi |
New Modern Oasis in Sunny Yuma! | $1,807 | $99 | 4 | 2 | 1.6 mi |
Foothills Desert Escape w/Pool | $4,052 | $222 | 4 | 2 | 1.64 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