Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.46% first-year return on $560k initial cash invested.
-26.46%
Cash On Cash
0.26%
Cap Rate
0.04
DSCR
$4,225
Rent
-$12,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$560k
Downpayment
20%
$510k
Closing costs
1%
$25,500
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,225
Total Expenses
$16,562
Mortgage P&I
301%
$12,727
Property Taxes
12%
$510
Home Insurance
21%
$892
HOA
10%
$405
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pool, Spa, Firepit & Putt , Walk to Gilbert Park | $8,167 | $358 | 4 | 4 | 1.6 mi |
Quiet Gilbert Retreat, Monthly terms, 1 acre lot! | $3,764 | $165 | 4 | 3.5 | 0.18 mi |
Luxury Home pool/spa, putting green, pool table, misting system | $8,851 | $388 | 4 | 3.5 | 0.77 mi |
Desert paradise with private pool | $6,410 | $281 | 4 | 3.5 | 0.88 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