Unlock all features! Tap here to upgrade
1101 W Mountain Nugget Dr, Green Valley, AZ 85614
3 beds • 2 baths • 1861 sqft
$449,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.02% first-year return on $112k initial cash invested.
-21.02%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$1,568
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $3,538 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$450k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,960
Closing costs
1%
$4,498
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,568
Total Expenses
$3,538
Mortgage P&I
149%
$2,343
Property Taxes
16%
$257
Home Insurance
10%
$161
HOA
2%
$24
Property Management
15%
$235
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392