Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $117k initial cash invested.
-18.7%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$2,309
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,309
Total Expenses
$4,132
Mortgage P&I
109%
$2,515
Property Taxes
8%
$181
Home Insurance
8%
$175
HOA
7%
$154
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Enjoy your stay in Sun Lakes! | $2,206 | $78 | 2 | 2 | 0.24 mi |
Golfer's Getaway with golfcart! | $6,054 | $214 | 2 | 2 | 0.25 mi |
Sun Lakes Resort 2 bedroom, 2 bath house with Golf cart | $2,970 | $105 | 2 | 2 | 0.31 mi |
Nice Newly Furnished Home in Beautiful SUN LAKES | $5,601 | $198 | 2 | 2 | 0.46 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