Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.85% first-year return on $160k initial cash invested.
-14.85%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,190
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,190
Total Expenses
$5,174
Mortgage P&I
99%
$3,161
Property Taxes
7%
$219
Home Insurance
7%
$227
HOA
1%
$35
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Explore an oasis in Phoenix with a heated pool! | $8,807 | $508 | 4 | 3 | 0.24 mi |
WOW New4Br+BonusRm/3Ba*HtdPool*HotTub*Golf*Billiards | $6,016 | $347 | 4 | 3 | 1.99 mi |
Spacious Home in Great Location | $2,410 | $139 | 4 | 2.5 | 0.81 mi |
LUXURY 4 BEDROOM OASIS OFFERING 30 DAY MINIMUM RENTALS. Dog friendly! | $6,033 | $348 | 4 | 3.5 | 2.17 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