Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.06% first-year return on $93,600 initial cash invested.
-6.06%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$3,096
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$3,569
Mortgage P&I
57%
$1,777
Property Taxes
4%
$115
Home Insurance
4%
$126
HOA
2%
$65
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coldwater Comfort | $1,890 | $109 | 3 | 2 | 0.27 mi |
Avondale Getaway < 8 Mi to Estrella Mountain! | $3,572 | $206 | 3 | 2 | 0.55 mi |
Beautifully Decorated Home|Avondale|PrivatePool | $4,248 | $245 | 3 | 2 | 0.63 mi |
Spacious Home In Avondale | $3,762 | $217 | 3 | 2 | 0.69 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