Unlock all features! Tap here to upgrade
12390 E Avenida De La Vista Verde, Tucson, AZ 85749
3 beds • 2 baths • 2613 sqft
$714,800
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.4% first-year return on $168k initial cash invested.
-13.4%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,560
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $6,437 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$715k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$143k
Closing costs
1%
$7,148
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$6,437
Mortgage P&I
78%
$3,554
Property Taxes
8%
$375
Home Insurance
6%
$259
HOA
1%
$61
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140