Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.89% first-year return on $434k initial cash invested.
-22.89%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$4,953
Rent
-$8,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1950k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$434k
Downpayment
20%
$390k
Closing costs
1%
$19,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,953
Total Expenses
$13,223
Mortgage P&I
196%
$9,732
Property Taxes
7%
$356
Home Insurance
14%
$682
HOA
2%
$76
Property Management
15%
$743
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,238
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Retreat - 4BR/3BA Heated Pool & Spa - Recently Renovated - Monthly Rental | $8,150 | $348 | 4 | 3 | 0.1 mi |
Scottsdale White Horse Retreat - 4BR Oasis! | $10,094 | $431 | 4 | 2 | 0.52 mi |
McDowell Mountain Foothills Home | $4,848 | $207 | 4 | 2 | 0.53 mi |
North Scottsdale Sanctuary w/ Htd Pool and Views | $6,909 | $295 | 3 | 3 | 0.08 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