Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.51% first-year return on $55,590 initial cash invested.
8.51%
Cash On Cash
9.09%
Cap Rate
1.58
DSCR
$2,606
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,606
Total Expenses
$2,212
Mortgage P&I
33%
$858
Property Taxes
2%
$40
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Condo access to Pool Close to West Wetlands Park | $2,540 | $116 | 3 | 2 | 0.11 mi |
Cozy condo in Yuma! | $2,409 | $110 | 3 | 2 | 0.32 mi |
Yuma Getaway – Near Downtown & Los Algodones | $2,628 | $120 | 3 | 2 | 0.46 mi |
Hello House | $2,037 | $93 | 3 | 2 | 1.01 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