Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $161k initial cash invested.
-9.44%
Cash On Cash
3.81%
Cap Rate
0.66
DSCR
$4,937
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,937
Total Expenses
$6,200
Mortgage P&I
63%
$3,131
Property Taxes
7%
$360
Home Insurance
5%
$228
HOA
2%
$112
Property Management
15%
$741
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peaceful Retreat w/ 2 PRIMARY SUITES! Sparkling Pool & Summer Fun Awaits! | $8,070 | $396 | 4 | 3 | 0.3 mi |
Putting Green, Pool Table! West Valley Family Home | $7,316 | $359 | 4 | 3 | 0.59 mi |
Escape to Goodyear with a heated pool | $5,828 | $286 | 4 | 3 | 0.12 mi |
Beautiful 4 bedroom (all king beds) home with pool | $2,935 | $144 | 4 | 3 | 0.65 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