Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.7% first-year return on $250k initial cash invested.
-2.7%
Cash On Cash
5.81%
Cap Rate
0.97
DSCR
$10,132
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1075k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$215k
Closing costs
1%
$10,750
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$10,132
Total Expenses
$10,693
Mortgage P&I
53%
$5,365
Property Taxes
1%
$89
Home Insurance
4%
$376
HOA
0%
$0
Property Management
15%
$1,520
CapEx
4%
$405
Vacancy
0%
$0
Maintenance
4%
$405
Other
25%
$2,533
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Home | Impressive Backyard | Heated Pool | $18,990 | $991 | 4 | 4 | 0.05 mi |
LUX Executive Biltmore Oasis | Remote Work Resort | $10,769 | $562 | 4 | 3.5 | 0.1 mi |
MINI GOLF, KING Bed, Modern, Great Location! | $4,676 | $244 | 4 | 3 | 0.26 mi |
Lux Boho | Renovated | Vibey PHX Home by Biltmore | $7,818 | $408 | 4 | 3 | 0.37 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