Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $45,375 initial cash invested.
-10.6%
Cash On Cash
4.22%
Cap Rate
0.67
DSCR
$1,845
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $2,246 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$1,845
Total Expenses
$2,246
Mortgage P&I
53%
$986
Property Taxes
3%
$48
Home Insurance
4%
$66
HOA
14%
$260
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
LillypadAZ Guest "Retreat" in Sun City AZ | $1,552 | $81 | 1 | 1 | 0.57 mi |
Pet-Friendly Sun City Retreat Near Golf & Shops | $3,047 | $159 | 2 | 2 | 0.52 mi |
Beautiful Home on Golf Course! | $1,878 | $98 | 2 | 2 | 0.55 mi |
“A Gorgeous Retreat” | $5,193 | $271 | 2 | 2 | 0.62 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