Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.51% first-year return on $317k initial cash invested.
-19.51%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$5,706
Rent
-$5,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$317k
Downpayment
20%
$279k
Closing costs
1%
$13,950
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,706
Total Expenses
$10,860
Mortgage P&I
122%
$6,962
Property Taxes
8%
$440
Home Insurance
9%
$488
HOA
4%
$232
Property Management
15%
$856
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,426
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Golfing: Mesa Villa w/ Outdoor Oasis & Pool! | $10,472 | $604 | 4 | 4.5 | 1.83 mi |
Mountainside Desert Retreat ~ NEW! | $10,992 | $634 | 4 | 3.5 | 1.1 mi |
Peaceful Escape, Spacious Home, Great Views, Pool | $8,114 | $468 | 4 | 3.5 | 1.56 mi |
Classy and Comfortable, Gated 4-Bdrm Home, Heated Pool Family-Friendly | $2,219 | $128 | 4 | 3 | 0.68 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