Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $315k initial cash invested.
-20.24%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$5,481
Rent
-$5,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1385k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$277k
Closing costs
1%
$13,850
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,481
Total Expenses
$10,791
Mortgage P&I
126%
$6,912
Property Taxes
12%
$639
Home Insurance
9%
$485
HOA
2%
$125
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rancho Venado-One of a kind spiritual desert oasis | $8,515 | $509 | 4 | 4.5 | 1.44 mi |
Saguaro Retreat-Salt Pool, Spa, Mountain Views | $5,721 | $342 | 4 | 3.5 | 2.13 mi |
Hill Top Oasis | $5,069 | $303 | 4 | 3 | 0.34 mi |
Rincon Shadows | $6,089 | $364 | 4 | 3 | 0.96 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