Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.53% first-year return on $137k initial cash invested.
-6.53%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$4,291
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,291
Total Expenses
$5,038
Mortgage P&I
62%
$2,666
Property Taxes
3%
$122
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,073
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Two Kings, Pool, Playroom- Garden House | $5,661 | $282 | 4 | 2 | 0.27 mi |
Paradise in Chandler! Heated/cooled pool included. | $6,183 | $308 | 4 | 2 | 0.28 mi |
Chandler Retreat! - 4BR/Pool/Spa | $4,637 | $231 | 4 | 3 | 0.25 mi |
Cozy Chandler Home - Your Private Getaway | $5,280 | $263 | 3 | 2 | 0.19 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