Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.28% first-year return on $128k initial cash invested.
-15.28%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$2,474
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,474
Total Expenses
$4,107
Mortgage P&I
105%
$2,591
Property Taxes
6%
$145
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Brand NEW 3 bedroom. Best views of Mogollon Rim!! | $3,343 | $229 | 3 | 2 | 0.58 mi |
Private residence in Payson | $3,139 | $215 | 3 | 2 | 0.67 mi |
Hike, Sled & Snowshoe! Family Retreat in Payson | $3,431 | $235 | 3 | 2 | 0.7 mi |
Stunning Mountain Views: Peaceful Payson Retreat! | $2,672 | $183 | 3 | 2 | 0.73 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