Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $111k initial cash invested.
-7.71%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$3,407
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,407
Total Expenses
$4,123
Mortgage P&I
64%
$2,197
Property Taxes
0%
$11
Home Insurance
5%
$156
HOA
4%
$124
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish & Cozy - 3 Bed / 2 Bath with Jacuzzi | $2,772 | $134 | 3 | 2 | 0.55 mi |
Clean, Comfortable, Cozy home in Goodyear, AZ | $1,882 | $91 | 3 | 2 | 0.91 mi |
The Sun Goddess. Heated Pool | $5,088 | $246 | 3 | 2 | 0.91 mi |
Goodyear Retreat, Pool, Slide, Firepit, BBQ | $4,943 | $239 | 3 | 2 | 0.99 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