Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.8% first-year return on $120k initial cash invested.
2.8%
Cash On Cash
7.24%
Cap Rate
1.22
DSCR
$5,597
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,597
Total Expenses
$5,317
Mortgage P&I
40%
$2,261
Property Taxes
3%
$174
Home Insurance
3%
$160
HOA
1%
$35
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,399
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cactus Bloom - Cozy Desert Retreat in Chandler | $5,177 | $279 | 4 | 2 | 0.75 mi |
Chandler Hideaway - Relax & Unwind | Heated pool | $6,568 | $354 | 4 | 2 | 0.92 mi |
Chandler Hideaway: Sunny Escape | $7,997 | $431 | 4 | 2 | 0.97 mi |
A Golf Front Home, Heated Pool, Spa, BBQ, More! | $7,199 | $388 | 4 | 2 | 1.14 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