Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.35% first-year return on $145k initial cash invested.
-8.35%
Cash On Cash
3.8%
Cap Rate
0.68
DSCR
$4,088
Rent
-$1,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,088
Total Expenses
$5,095
Mortgage P&I
65%
$2,663
Property Taxes
4%
$166
Home Insurance
5%
$201
HOA
3%
$102
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Adventure! Oversized Pool, Sleeps 12. | $4,322 | $222 | 4 | 2.5 | 0.21 mi |
Game On! | $3,212 | $165 | 4 | 2 | 0.06 mi |
Desert Oasis in Surprise! Private Pool and Spa | $5,840 | $300 | 4 | 2 | 0.14 mi |
Welcoming Surprise Home w/ Yard & Patio! | $4,808 | $247 | 5 | 3.5 | 0.21 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