Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.41% first-year return on $291k initial cash invested.
-13.41%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$8,224
Rent
-$3,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$291k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$8,224
Total Expenses
$11,471
Mortgage P&I
80%
$6,606
Property Taxes
4%
$305
Home Insurance
6%
$454
HOA
2%
$158
Property Management
15%
$1,234
CapEx
4%
$329
Vacancy
0%
$0
Maintenance
4%
$329
Other
25%
$2,056
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The North Troon Retreat -Just Listed! | $5,433 | $229 | 3 | 3 | 0.32 mi |
Serenity Peaks- Gorgeous Villa in Scottsdale | $10,154 | $428 | 3 | 3 | 0.51 mi |
Desert Luxury @ The Rocks | Pool, Spa, Troon Golf | $11,435 | $482 | 3 | 3 | 0.73 mi |
Luxury North Scottsdale Retreat with Desert Views | $13,144 | $554 | 3 | 2.5 | 0.45 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