Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.33% first-year return on $157k initial cash invested.
-11.33%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$4,085
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$127k
Closing costs
1%
$6,349
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,085
Total Expenses
$5,571
Mortgage P&I
76%
$3,092
Property Taxes
5%
$210
Home Insurance
5%
$222
HOA
2%
$87
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 Mi to Surprise Stadium! Snowbird Haven w/ Pool | $4,969 | $297 | 4 | 3 | 0.68 mi |
Spring Trng ! Pet Fr 4 BR 2.5 Ba 3387 Sqft High-End Home, Lg pool, Heated Spa. | $5,337 | $319 | 4 | 2.5 | 0.71 mi |
Stunning Gem in Surprise with Pool | $4,684 | $280 | 4 | 2 | 0.32 mi |
4 Beautiful Modern bedrooms house | $4,182 | $250 | 4 | 2 | 0.5 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