Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.24% first-year return on $186k initial cash invested.
-15.24%
Cash On Cash
2.25%
Cap Rate
0.4
DSCR
$3,498
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$160k
Closing costs
1%
$7,987
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,498
Total Expenses
$5,856
Mortgage P&I
106%
$3,714
Property Taxes
5%
$169
Home Insurance
8%
$289
HOA
0%
$5
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR dog-friendly golf view home with pool & gym | $2,498 | $161 | 3 | 2 | 0.47 mi |
Open Gem show-Golf, Restaurant: Mtn, Fairway Views | $5,042 | $325 | 3 | 2 | 0.18 mi |
4BR beautiful mountain view oasis plus pool | $5,088 | $328 | 4 | 2 | 0.62 mi |
Desert Golf Retreat | Last minute discount April | $2,498 | $161 | 4 | 2 | 0.43 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