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 -18.47% first-year return on $141k initial cash invested.
-18.47%
Cash On Cash
1.95%
Cap Rate
0.31
DSCR
$2,440
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $4,618 expenses = $2,178 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
$2,440
Total Expenses
$4,618
Mortgage P&I
124%
$3,034
Property Taxes
8%
$202
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610