Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.57% first-year return on $97,779 initial cash invested.
1.57%
Cash On Cash
6.64%
Cap Rate
1.17
DSCR
$4,367
Rent
$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,367
Total Expenses
$4,239
Mortgage P&I
41%
$1,799
Property Taxes
3%
$115
Home Insurance
3%
$133
HOA
2%
$95
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 Mi to Surprise Stadium: Chic Home w/ Pool | $3,687 | $202 | 3 | 2 | 0.19 mi |
Walk to Parks: Home w/ Pool in Surprise! | $4,745 | $260 | 3 | 2 | 0.37 mi |
Surprise Farms Paradise- Pool/Jacuzzi/Blackstone | $3,048 | $167 | 3 | 2 | 0.45 mi |
Free Heated Pool, Hot Tub, Grill | $5,110 | $280 | 3 | 2.5 | 0.17 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