Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $88,492 initial cash invested.
-13.26%
Cash On Cash
3.03%
Cap Rate
0.51
DSCR
$2,087
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,492
Downpayment
20%
$72,850
Closing costs
1%
$3,642
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,087
Total Expenses
$3,065
Mortgage P&I
87%
$1,816
Property Taxes
3%
$72
Home Insurance
6%
$128
HOA
2%
$48
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunny Cul-de-Sac Oasis | $2,784 | $104 | 2 | 2 | 0.29 mi |
Overlooks the 6th Green of Granite Falls North in The Grand. | $2,677 | $100 | 2 | 2 | 0.48 mi |
45+ Age Arizona Desert Escape! | $1,660 | $62 | 2 | 2 | 0.48 mi |
Park Place Condo Luxury Living-Gated Community | $3,292 | $123 | 2 | 2 | 0.52 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