Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $175k initial cash invested.
-17.36%
Cash On Cash
2.06%
Cap Rate
0.35
DSCR
$3,467
Rent
-$2,534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,483
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,467
Total Expenses
$6,001
Mortgage P&I
106%
$3,682
Property Taxes
11%
$392
Home Insurance
8%
$262
HOA
0%
$0
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 |
|---|---|---|---|---|---|
3 Bed 3 Bath | Serene Retreat w/ Pool & Spa | $3,015 | $168 | 3 | 2.5 | 0.66 mi |
Luxury Home In Catalina Foothills Tucson | $4,792 | $267 | 3 | 3.5 | 0.77 mi |
Catalina Oracle Foothills Private Modern Estate | $5,438 | $303 | 3 | 2 | 0.28 mi |
Lower Foothills Light & Airy Mid-Century Charmer | $3,840 | $214 | 3 | 2 | 0.53 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