Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $103k initial cash invested.
-13.96%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$2,677
Rent
-$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,677
Total Expenses
$3,877
Mortgage P&I
80%
$2,142
Property Taxes
11%
$284
Home Insurance
6%
$154
HOA
0%
$12
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable 2BR | Pool | Hot Tub | Patio | $1,660 | $103 | 2 | 2 | 0.34 mi |
Charming 2-bedroom condo with AC, WiFi in serene Oro Valley | $2,192 | $136 | 2 | 2 | 0.56 mi |
Comfy Cozy Casa Tanner | $2,998 | $186 | 2 | 2 | 0.58 mi |
Modern Retreat In The Desert | $1,854 | $115 | 2 | 2 | 0.61 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