Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.09% first-year return on $140k initial cash invested.
-18.09%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$2,558
Rent
-$2,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$4,666
Mortgage P&I
112%
$2,854
Property Taxes
12%
$313
Home Insurance
8%
$206
HOA
3%
$65
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
'Coyote Casa' w/ Mtn Views in Tuscon Desert Oasis | $3,449 | $252 | 3 | 2 | 0.15 mi |
Pool-Firepit-PingPong | $3,874 | $283 | 3 | 2 | 0.44 mi |
Sierra Velo -East Tucson Charmer w Pool & Fire Pit | $3,203 | $234 | 3 | 2 | 0.48 mi |
The Westie • NE Tucson Home • Retro Southwest 1973 | $1,903 | $139 | 3 | 2 | 0.57 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