Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.99% first-year return on $139k initial cash invested.
-8.99%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$4,272
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,272
Total Expenses
$5,312
Mortgage P&I
66%
$2,829
Property Taxes
5%
$231
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern (renovated) Tempe/Scottsdale Home | $4,901 | $212 | 3 | 2 | 0.08 mi |
Tempe Beauty House w/ Big yard, central location! | $5,201 | $225 | 3 | 2 | 0.14 mi |
NEW! Elegant Spanish style home with private pool | $7,027 | $304 | 3 | 2 | 0.19 mi |
Pet-Friendly Home Near Spring Training, Dtwn Tempe | $4,670 | $202 | 3 | 2 | 0.26 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