Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.1% first-year return on $178k initial cash invested.
-7.1%
Cash On Cash
4.47%
Cap Rate
0.77
DSCR
$6,265
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,265
Total Expenses
$7,320
Mortgage P&I
56%
$3,540
Property Taxes
6%
$383
Home Insurance
4%
$257
HOA
2%
$132
Property Management
15%
$940
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,566
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Desert Jewel w/ Private Pool | $5,883 | $307 | 4 | 2.5 | 0.09 mi |
Arizona Dream Stay 🌵 Newly Heated Salt Water Pool: Secluded Spa & Mountain View | $5,979 | $312 | 4 | 2.5 | 0.71 mi |
Upscale Sonoran Retreat w/ Gorgeous Pool & Hot Tub | $7,876 | $411 | 3 | 2.5 | 0.1 mi |
Estrella Mountain 5 Bdrm w/Views, Pool, and Games! | $5,212 | $272 | 5 | 2.5 | 0.22 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