Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.64% first-year return on $95,679 initial cash invested.
-5.64%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$3,212
Rent
-$450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,679
Downpayment
20%
$73,980
Closing costs
1%
$3,699
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,212
Total Expenses
$3,662
Mortgage P&I
57%
$1,844
Property Taxes
3%
$99
Home Insurance
4%
$130
HOA
1%
$48
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
That Arizona Sky in Surprise! | $3,559 | $180 | 3 | 2 | 0.3 mi |
Heated pool w/water features to enjoy! | $4,765 | $241 | 3 | 2 | 0.5 mi |
Sun City Grand Retreat, 3 Spacious Bedrooms, Private Patio & Oversized Garage | $3,242 | $164 | 3 | 2 | 0.52 mi |
SUMMER SPECIAL SUN CITY GRAND REMODLED HOME WITH POOL | $3,242 | $164 | 3 | 2 | 0.54 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