Unlock all features! Tap here to upgrade
1311 W Calle Libro Del Retrato, Sahuarita, AZ 85629
3 beds • 3 baths • 2010 sqft
$349,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -7.1% first-year return on $91,479 initial cash invested.
-7.1%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$2,846
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $3,387 expenses = $541 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,846
Total Expenses
$3,387
Mortgage P&I
60%
$1,721
Property Taxes
6%
$173
Home Insurance
4%
$122
HOA
0%
$4
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712