Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.75% first-year return on $144k initial cash invested.
-4.75%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$5,046
Rent
-$569
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
6.1%
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
$5,046
Total Expenses
$5,615
Mortgage P&I
55%
$2,776
Property Taxes
3%
$146
Home Insurance
4%
$200
HOA
1%
$70
Property Management
15%
$757
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Gilbert Townhouse | Office + King Beds | $3,196 | $206 | 3 | 2.5 | 0.74 mi |
3 Bedroom Hideaway in Gilbert! | $2,885 | $186 | 3 | 2 | 0.25 mi |
Fenced-In Pool & Patio: Gilbert Home! | $3,196 | $206 | 3 | 2 | 0.7 mi |
Free Heated Pool | HotTub | Golf | Pool Table | $9,478 | $611 | 5 | 3 | 0.42 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