Unlock all features! Tap here to upgrade
2890 N Indian Wells Dr, Prescott Valley, AZ 86314
3 beds • 2 baths • 1315 sqft
$383,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -5.07% first-year return on $98,430 initial cash invested.
-5.07%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$3,273
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,273 income − $3,689 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$383k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,430
Downpayment
20%
$76,600
Closing costs
1%
$3,830
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,273
Total Expenses
$3,689
Mortgage P&I
58%
$1,908
Property Taxes
2%
$77
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818