Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.17% first-year return on $181k initial cash invested.
-6.17%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$6,676
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,676
Total Expenses
$7,606
Mortgage P&I
59%
$3,941
Property Taxes
3%
$190
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$1,001
CapEx
4%
$267
Vacancy
0%
$0
Maintenance
4%
$267
Other
25%
$1,669
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Forested Home in Flagstaff w/ Large Deck & Grill! | $3,994 | $268 | 3 | 2.5 | 0.61 mi |
Modern Retreat | $5,172 | $347 | 3 | 2 | 0.2 mi |
Log Cabin Home Vacation Private Retreat on Acreage | $9,062 | $608 | 4 | 3 | 0.63 mi |
Flagstaff Cabin on 5 Acres w/ Fireplace & Fire Pit | $7,974 | $535 | 4 | 3 | 0.72 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