Unlock all features! Tap here to upgrade
1920 Camino Carlos Rey, North Las Vegas, NV 89031
3 beds • 3 baths • 1990 sqft
$425,000
View on ZillowThis property might be a fair Airbnb investment with a projected 1.24% first-year return on $107k initial cash invested.
1.24%
Cash On Cash
6.72%
Cap Rate
1.14
DSCR
$4,728
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$4,617
Mortgage P&I
44%
$2,079
Property Taxes
3%
$120
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous spacious home to come get cozy for the holidays | $6,129 | $310 | 3 | 2.5 | 0.18 mi |
Serenity Sands: Desert Villa Getaway | $4,191 | $212 | 3 | 2.5 | 0.21 mi |
Paradise | $5,793 | $293 | 3 | 2.5 | 0.23 mi |
3BR Modern Pool Oasis Near DT Vegas, Pool Table | $5,061 | $256 | 3 | 2.5 | 0.24 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