Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.01% first-year return on $212k initial cash invested.
-20.01%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,067
Rent
-$3,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$185k
Closing costs
1%
$9,246
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$6,605
Mortgage P&I
147%
$4,509
Property Taxes
9%
$282
Home Insurance
11%
$332
HOA
0%
$9
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful setting excellent views close to freeway | $2,764 | $142 | 3 | 2 | 5.65 mi |
Fun Stays Are Here! | $4,438 | $228 | 3 | 2 | 5.65 mi |
Cozy Modern Magnolia Retreat 20 min/ DT Prescott | $4,069 | $209 | 3 | 2 | 5.8 mi |
Hidden Gem in the Valley 3B/2Ba - Entire House | $3,718 | $191 | 3 | 2 | 5.88 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