Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.42% first-year return on $108k initial cash invested.
-1.42%
Cash On Cash
5.83%
Cap Rate
1.02
DSCR
$4,183
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,183
Total Expenses
$4,311
Mortgage P&I
45%
$1,901
Property Taxes
3%
$142
Home Insurance
3%
$140
HOA
3%
$121
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beachy Getaway in Goodyear, AZ 12 guests; 4/2 | $5,366 | $280 | 4 | 2 | 2.19 mi |
Goodyear 4bdrm, pool and putting green | $3,603 | $188 | 4 | 2.5 | 1.93 mi |
Private Golf Retreat Near Ballpark + EV in Garage | $5,710 | $298 | 4 | 3 | 0.94 mi |
Light and bright with a HEATED pool! | $4,273 | $223 | 4 | 3 | 1.82 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