Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.21% first-year return on $202k initial cash invested.
-17.21%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$3,670
Rent
-$2,904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$202k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,670
Total Expenses
$6,574
Mortgage P&I
113%
$4,139
Property Taxes
7%
$251
Home Insurance
8%
$298
HOA
3%
$124
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Desert Retreat | Game Room + Lake Pleasant | $6,281 | $295 | 4 | 3 | 3.77 mi |
Resort Golf Paradise | $3,151 | $148 | 3 | 3.5 | 2.96 mi |
3BR Peoria Home on the Golf Course-Pool Heat Avail | $3,918 | $184 | 3 | 3 | 2.55 mi |
3bed Renovated Contemporary Stay | $3,322 | $156 | 3 | 3 | 2.91 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