Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.99% first-year return on $98,682 initial cash invested.
-7.99%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$3,202
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,202 income − $3,859 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,682
Downpayment
20%
$76,840
Closing costs
1%
$3,842
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$3,859
Mortgage P&I
59%
$1,896
Property Taxes
8%
$272
Home Insurance
4%
$135
HOA
1%
$20
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fun Spacious Home with Outside Entertainment | $3,011 | $180 | 3 | 2 | 0.52 mi |
Tranquil Retreat in Scenic Corona de Tucson | $3,547 | $212 | 3 | 2 | 0.66 mi |
Desert Escape with breathtaking mountain views! | $2,275 | $136 | 3 | 2 | 1.57 mi |
Newly built house for short-term rentals | $2,058 | $123 | 3 | 2 | 1.61 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