Unlock all features! Tap here to upgrade
18777 S Avenida Paso Cortito, Sahuarita, AZ 85629
3 beds • 3 baths • 2250 sqft
$329,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.87% first-year return on $87,279 initial cash invested.
-5.87%
Cash On Cash
4.93%
Cap Rate
0.82
DSCR
$3,036
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,036 income − $3,463 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$3,463
Mortgage P&I
55%
$1,662
Property Taxes
7%
$204
Home Insurance
4%
$117
HOA
1%
$24
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759