Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.73% first-year return on $402k initial cash invested.
-16.73%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$8,497
Rent
-$5,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$402k
Downpayment
20%
$360k
Closing costs
1%
$18,000
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$8,497
Total Expenses
$14,101
Mortgage P&I
108%
$9,161
Property Taxes
3%
$231
Home Insurance
7%
$630
HOA
0%
$0
Property Management
15%
$1,275
CapEx
4%
$340
Vacancy
0%
$0
Maintenance
4%
$340
Other
25%
$2,124
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monroe-Private Pool-Ping Pong-North Scottsdale | $8,642 | $451 | 4 | 3.5 | 0.68 mi |
North Scottsdale Golf Escape | $5,461 | $285 | 4 | 3.5 | 0.68 mi |
Luxe 4BR Oasis with Private Pool, BBQ & EV Charger | $8,470 | $442 | 4 | 3 | 0.09 mi |
Blue Agave: Chic & Stylish w/ Pool, Putt & Games | $9,313 | $486 | 4 | 3 | 0.19 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