Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $144k initial cash invested.
-16.45%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,213
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,213
Total Expenses
$4,183
Mortgage P&I
126%
$2,780
Property Taxes
6%
$140
Home Insurance
9%
$200
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$553
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BDR Modern Home in BullheadCity | $3,148 | $199 | 4 | 2 | 0.17 mi |
GameRoom• 5 min to Rotary Park• 15 min to Laughlin | $3,195 | $202 | 3 | 2 | 0.22 mi |
Enjoy a wonderful trip to Colorado River & Casinos | $2,357 | $149 | 3 | 2 | 0.27 mi |
'Stonebridge River Home' in Gated Community! | $2,293 | $145 | 3 | 2 | 0.29 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