Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.65% first-year return on $134k initial cash invested.
-22.65%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,919
Rent
-$2,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,919
Total Expenses
$4,444
Mortgage P&I
149%
$2,856
Property Taxes
16%
$303
Home Insurance
11%
$203
HOA
8%
$160
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Golf + Pickleball: Surprise Resort Escape w/ Patio | $2,141 | $80 | 2 | 2 | 0.19 mi |
Stylish & Freshly updated 2BD 2BA with Firepit! | $3,373 | $126 | 2 | 2 | 0.24 mi |
6 Palms at Sun City Grande - Pool and Spa! | $4,684 | $175 | 2 | 2 | 0.28 mi |
Overlooks the 6th Green of Granite Falls North in The Grand. | $2,677 | $100 | 2 | 2 | 0.31 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