Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.67% first-year return on $155k initial cash invested.
-23.67%
Cash On Cash
0.58%
Cap Rate
0.1
DSCR
$1,774
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$1,774
Total Expenses
$4,823
Mortgage P&I
186%
$3,307
Property Taxes
15%
$266
Home Insurance
13%
$238
HOA
9%
$160
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful sunny home Surprise AZ | $2,197 | $129 | 2 | 2 | 0.47 mi |
2 Bdr 2 Bath in Sun City Grand | $2,129 | $125 | 2 | 2 | 0.68 mi |
Golf Getaway! Surprise Gem w/ Covered Patio | $2,742 | $161 | 2 | 2 | 0.72 mi |
Relax, Refresh, and ENJOY the sunshine | $2,555 | $150 | 3 | 2 | 0.38 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