Unlock all features! Tap here to upgrade
2328 Rosendale Village Ave, Henderson, NV 89052
3 beds • 4 baths • 2782 sqft
$1,032,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -22.05% first-year return on $235k initial cash invested.
-22.05%
Cash On Cash
1.24%
Cap Rate
0.2
DSCR
$3,854
Rent
-$4,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1032k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$206k
Closing costs
1%
$10,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$8,167
Mortgage P&I
136%
$5,226
Property Taxes
13%
$499
Home Insurance
10%
$377
HOA
6%
$215
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gramsci | Sparkling Pool & Spa in Inspirada! | $3,837 | $152 | 3 | 3 | 2.21 mi |
Tranquil Henderson Retreat with Pool & Spa! | $6,917 | $274 | 3 | 2.5 | 2.1 mi |
Twin Palms Three Bedroom Henderson Retreat w/Pool | $8,053 | $319 | 3 | 2.5 | 2.14 mi |
Beautiful Henderson Home | $3,610 | $143 | 2 | 2 | 0.57 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