Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.13% first-year return on $127k initial cash invested.
-10.13%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,953
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,953 income − $4,024 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$462k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$92,300
Closing costs
1%
$4,615
Rehab
0%
$0
Furnishing
7%
$30,000
Cashflow
Total Income
$2,953
Total Expenses
$4,024
Mortgage P&I
79%
$2,345
Property Taxes
4%
$127
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW! new appliances/hot tub/large yard/5 bedrooms | $2,622 | $233 | 5 | 2 | 0.41 mi |
Free Heated Pool I Game Room I Western I Lux Home | $5,560 | $494 | 5 | 2.5 | 0.43 mi |
Luxurious 5 Bed; Desert Oasis w/ Pool! | $4,299 | $382 | 5 | 3 | 0.41 mi |
Desert Paradise Retreat | Luxe 5BR w/ Pool in Mesa | $7,068 | $628 | 5 | 3 | 0.41 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