Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.82% first-year return on $146k initial cash invested.
-1.82%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$5,883
Rent
-$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$117k
Closing costs
1%
$5,825
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,883
Total Expenses
$6,105
Mortgage P&I
49%
$2,890
Property Taxes
3%
$182
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$882
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chandler Escape w/ Pool Heat, Golf & Kid-Friendly | $6,010 | $304 | 4 | 3 | 0 mi |
Chandler Escape w/ Pool Heat, Golf & Kid-Friendly | $6,426 | $325 | 4 | 3 | 0.16 mi |
Modern, Spacious & Peaceful 4B/3B House | $6,030 | $305 | 4 | 3 | 0.16 mi |
Modern Spacious Home - FREE Heated Pool | $5,753 | $291 | 4 | 3 | 0.18 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