Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.99% first-year return on $102k initial cash invested.
-6.99%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$3,140
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$73,880
Closing costs
1%
$3,694
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,140
Total Expenses
$3,732
Mortgage P&I
58%
$1,823
Property Taxes
9%
$271
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Desert Gem with Pool & Hot tub | $4,583 | $279 | 4 | 2 | 1.43 mi |
4bed 2bath Retreat | 120"Theater | MarioRoom | $2,661 | $162 | 4 | 2 | 1.48 mi |
Family Friendly Desert Mountain Oasis | $4,385 | $267 | 4 | 2 | 2.34 mi |
Arizona Vacation Rental w/ Patio & Grill! | $4,238 | $258 | 4 | 3 | 1.35 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