Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $200k initial cash invested.
-9.44%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$6,359
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,359
Total Expenses
$7,929
Mortgage P&I
67%
$4,291
Property Taxes
4%
$283
Home Insurance
5%
$303
HOA
0%
$0
Property Management
15%
$954
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,590
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Greenway Park Retreat | Al-Fresco Living | Heated | $6,994 | $315 | 3 | 2 | 0.01 mi |
Zen Getaway - Free Heated Pool | 3 Bedrooms | $6,128 | $276 | 3 | 2 | 0.17 mi |
Modern Villa | Free Heated Pool | Extra Large TV's | $8,615 | $388 | 3 | 2 | 0.21 mi |
Pool + Putting Green: Quiet Scottsdale Oasis! | $6,528 | $294 | 3 | 2 | 0.31 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