Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $127k initial cash invested.
-10.83%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$2,809
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $3,954 expenses = $1,145 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
$2,809
Total Expenses
$3,954
Mortgage P&I
83%
$2,345
Property Taxes
5%
$127
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
NEW! new appliances/hot tub/large yard/5 bedrooms | $0 | $0 | 5 | 2 | 0.41 mi |
Free Heated Pool I Game Room I Western I Lux Home | $5,195 | $488 | 5 | 2.5 | 0.43 mi |
Luxurious 5 Bed; Desert Oasis w/ Pool! | $4,067 | $382 | 5 | 3 | 0.41 mi |
Desert Paradise Retreat | Luxe 5BR w/ Pool in Mesa | $6,686 | $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