Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $249k initial cash invested.
-22.13%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$3,447
Rent
-$4,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,447
Total Expenses
$8,040
Mortgage P&I
162%
$5,598
Property Taxes
5%
$158
Home Insurance
11%
$385
HOA
7%
$244
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3BR Home with Heated Pool Near San Tan Mall | $5,139 | $264 | 3 | 2 | 0.31 mi |
Gilbert Home/Pool & Hot Tub | $3,796 | $195 | 3 | 2 | 0.54 mi |
3 Bedroom Hideaway in Gilbert! | $3,952 | $203 | 3 | 2 | 0.24 mi |
5 Mi to Dtwn Gilbert! Desert Gem w/ Fenced-In Pool | $3,971 | $204 | 3 | 2 | 0.38 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