Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.17% first-year return on $124k initial cash invested.
-1.17%
Cash On Cash
6.11%
Cap Rate
1.03
DSCR
$4,869
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,869
Total Expenses
$4,990
Mortgage P&I
48%
$2,344
Property Taxes
3%
$143
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,217
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Boho Chic 4 Bed/2 Bath Vacation Home (heated pool) | $3,960 | $217 | 4 | 2 | 0.06 mi |
Extended Stay Goodyear Gem Near Ballpark | $2,573 | $141 | 4 | 2 | 0.42 mi |
Gorgeous Goodyear Guest Retreat | $5,895 | $323 | 4 | 2 | 0.48 mi |
Luxe Poolside Escape/Heated pool/5 min to Ballpark | $7,793 | $427 | 4 | 2 | 0.49 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