Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $150k initial cash invested.
-21.15%
Cash On Cash
0.65%
Cap Rate
0.12
DSCR
$1,834
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,834
Total Expenses
$4,479
Mortgage P&I
159%
$2,913
Property Taxes
17%
$307
Home Insurance
12%
$220
HOA
9%
$160
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
ONE OF A KIND IN THE GRAND, GOLF COURSE, MOUNTAIN VIEWS AND SOLAR | $5,877 | $276 | 3 | 2 | 0.37 mi |
Step-Free, Sun City Grand Home w/ Resort Amenities | $2,598 | $122 | 3 | 2 | 0.42 mi |
House Right on the 12th Green at Desert Springs Golf Course with Amenities | $4,024 | $189 | 3 | 2.5 | 0.73 mi |
Sunlit Surprise Escape w/ Casita + Gas Grill! | $2,661 | $125 | 3 | 3 | 0.46 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