Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.08% first-year return on $57,690 initial cash invested.
5.08%
Cash On Cash
7.8%
Cap Rate
1.41
DSCR
$2,850
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,606
Mortgage P&I
31%
$870
Property Taxes
11%
$302
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Goodyear Heights Abbey Road | $2,168 | $99 | 3 | 1 | 0.93 mi |
Bungalow in Goodyear Heights | $2,453 | $112 | 3 | 1 | 1.27 mi |
Modern Haven: 3-Bed|Pool Table & Ping Pong | $2,278 | $104 | 3 | 1 | 2.07 mi |
Cozy contemporary Heights House | $3,329 | $152 | 3 | 1.5 | 1.3 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