Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.16% first-year return on $206k initial cash invested.
-27.16%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,601
Rent
-$4,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$923k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$206k
Downpayment
20%
$185k
Closing costs
1%
$9,229
Rehab
0%
$0
Furnishing
1%
$12,000
Cashflow
Total Income
$1,601
Total Expenses
$6,260
Mortgage P&I
281%
$4,495
Property Taxes
32%
$511
Home Insurance
20%
$323
HOA
10%
$163
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
HOME IN THE GRAND! WALKING DISTANCE TO AMENITIES! | $2,932 | $153 | 2 | 2 | 0.29 mi |
Fully furnished 2-bedroom home in Surprise with AC, Wi-Fi & beautiful patio. | $3,123 | $163 | 2 | 2 | 0.41 mi |
Large backyard with privacy from neighbors, quiet convenient location! | $1,073 | $56 | 2 | 2 | 0.47 mi |
Heavens Gate in ‘The Grand’ | $1,763 | $92 | 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