Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $181k initial cash invested.
-21.15%
Cash On Cash
1.16%
Cap Rate
0.2
DSCR
$2,985
Rent
-$3,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,777
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,985
Total Expenses
$6,181
Mortgage P&I
128%
$3,830
Property Taxes
19%
$579
Home Insurance
9%
$280
HOA
2%
$60
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dove Mountain oasis | $4,868 | $302 | 3 | 3 | 0.65 mi |
Diamond in the Desert | $2,773 | $172 | 3 | 2.5 | 0.4 mi |
Dove Mountain Retreat - Private pool | $4,901 | $304 | 3 | 2 | 0.4 mi |
Delightful 3BR | Pool | Patio | Garage Parking | $3,498 | $217 | 3 | 2 | 0.51 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