Unlock all features! Tap here to upgrade
11655 N Poquito Valley Rd, Prescott Valley, AZ 86315
3 beds • 2 baths • 1936 sqft
$588,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -16.19% first-year return on $141k initial cash invested.
-16.19%
Cash On Cash
2.54%
Cap Rate
0.41
DSCR
$2,955
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $4,864 expenses = $1,909 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$4,864
Mortgage P&I
103%
$3,034
Property Taxes
7%
$202
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739