Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $134k initial cash invested.
-15.11%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,128
Rent
-$1,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,522
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,128
Total Expenses
$4,815
Mortgage P&I
87%
$2,731
Property Taxes
12%
$385
Home Insurance
6%
$196
HOA
0%
$2
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
DiscoverTucson-Avenida: SunsetViews+Fire table+BBQ | $2,626 | $166 | 3 | 2 | 1.82 mi |
Desert Ranch Home 3 Bedroom + 3 Horse Stalls | $2,278 | $144 | 3 | 2 | 1.87 mi |
Spectacular House located on Del Lago Golf Course | $3,432 | $217 | 3 | 2 | 2.07 mi |
Vail's Bliss-Hidden Gem | $3,005 | $190 | 3 | 2 | 2.34 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