Unlock all features! Tap here to upgrade
2104 Pipeline Beach Ct, North Las Vegas, NV 89081
3 beds • 2 baths • 1579 sqft
$379,900
View on ZillowThis property looks like a bad Airbnb investment with a projected -4.6% first-year return on $97,779 initial cash invested.
-4.6%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$3,468
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,779
Downpayment
20%
$75,980
Closing costs
1%
$3,799
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,468
Total Expenses
$3,843
Mortgage P&I
54%
$1,866
Property Taxes
3%
$114
Home Insurance
4%
$133
HOA
2%
$65
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lily & Lace Cozy Hideaway | NEW Home & Furnishings | $3,493 | $198 | 3 | 2.5 | 0.43 mi |
Extended Stay in NLV: Pet-Friendly w/ Maid Service | $1,729 | $98 | 3 | 2.5 | 0.66 mi |
Charming, Beautiful Home w/ free parking | $3,422 | $194 | 3 | 2.5 | 0.67 mi |
Comfort Home | $4,199 | $238 | 3 | 3 | 0.51 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