Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.67% first-year return on $88,650 initial cash invested.
-10.67%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$2,405
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,405
Total Expenses
$3,193
Mortgage P&I
76%
$1,836
Property Taxes
3%
$75
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish 3BR Home in Chandler, Pet-Friendly | $4,218 | $201 | 2 | 2 | 0.46 mi |
Cozy 2 Bedroom 2 Bathroom Chandler Condo | $2,393 | $114 | 2 | 2 | 0.64 mi |
Mesa Townhome | $3,379 | $161 | 2 | 2 | 0.66 mi |
Charming, open and airy! | $2,770 | $132 | 2 | 2 | 0.73 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