Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $170k initial cash invested.
-7.89%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$5,322
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,322
Total Expenses
$6,439
Mortgage P&I
65%
$3,448
Property Taxes
4%
$194
Home Insurance
5%
$243
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spectacular! 4bdr-Single-Story Home Private Pool! | $5,567 | $286 | 4 | 2 | 0.68 mi |
Sunshine & Sports Minutes away from Spring Training | $8,857 | $455 | 4 | 2 | 0.55 mi |
Design Award Winner Scottsdale/Tempe Home POOL HTD | $7,923 | $407 | 4 | 2 | 0.57 mi |
*Family Friendly on Broadmor* | $6,950 | $357 | 4 | 2 | 0.61 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